As of 2025-05-17, the Intrinsic Value of Yash Pakka Limited (516030.BO) is 89.90 INR. This 516030.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 178.80 INR, the upside of Yash Pakka Limited is -49.70%.
The range of the Intrinsic Value is 74.48 - 114.73 INR
Based on its market price of 178.80 INR and our intrinsic valuation, Yash Pakka Limited (516030.BO) is overvalued by 49.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 74.48 - 114.73 | 89.90 | -49.7% |
| DCF (Growth 10y) | 94.59 - 139.70 | 112.04 | -37.3% |
| DCF (EBITDA 5y) | 150.42 - 225.42 | 195.67 | 9.4% |
| DCF (EBITDA 10y) | 151.61 - 230.44 | 195.65 | 9.4% |
| Fair Value | 267.12 - 267.12 | 267.12 | 49.40% |
| P/E | 63.64 - 84.52 | 73.89 | -58.7% |
| EV/EBITDA | 87.76 - 214.02 | 141.98 | -20.6% |
| EPV | 32.43 - 38.71 | 35.57 | -80.1% |
| DDM - Stable | 49.26 - 98.99 | 74.12 | -58.5% |
| DDM - Multi | 58.65 - 91.59 | 71.51 | -60.0% |
| Market Cap (mil) | 8,297.37 |
| Beta | 1.23 |
| Outstanding shares (mil) | 46.41 |
| Enterprise Value (mil) | 8,297.37 |
| Market risk premium | 6.92% |
| Cost of Equity | 13.72% |
| Cost of Debt | 9.17% |
| WACC | 12.40% |