519214.BO Intrinsic
Value
What is the intrinsic value of 519214.BO?
As of 2025-06-02, the Intrinsic Value of Williamson Financial Services Ltd (519214.BO) is
38.25 INR. This 519214.BO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 8.95 INR, the upside of Williamson Financial Services Ltd is
327.38%.
Is 519214.BO undervalued or overvalued?
Based on its market price of 8.95 INR and our intrinsic valuation, Williamson Financial Services Ltd (519214.BO) is undervalued by 327.38%.
38.25 INR
Intrinsic Value
519214.BO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(557.42) - (554.12) |
(554.32) |
-6293.6% |
| DCF (Growth 10y) |
(554.09) - (556.98) |
(554.27) |
-6293.0% |
| DCF (EBITDA 5y) |
(554.02) - (554.22) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(554.03) - (554.25) |
(1,234.50) |
-123450.0% |
| Fair Value |
38.25 - 38.25 |
38.25 |
327.38% |
| P/E |
16.34 - 45.53 |
27.96 |
212.4% |
| EV/EBITDA |
(537.33) - (509.55) |
(523.95) |
-5954.1% |
| EPV |
(531.59) - (503.41) |
(517.50) |
-5882.1% |
| DDM - Stable |
1.47 - 11.41 |
6.44 |
-28.0% |
| DDM - Multi |
(0.00) - (0.05) |
(0.01) |
-100.1% |
519214.BO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
74.82 |
| Beta |
0.15 |
| Outstanding shares (mil) |
8.36 |
| Enterprise Value (mil) |
4,705.57 |
| Market risk premium |
8.31% |
| Cost of Equity |
45.35% |
| Cost of Debt |
6.04% |
| WACC |
4.88% |