As of 2025-07-04, the Intrinsic Value of Eldeco Housing And Industries Ltd (523329.BO) is 381.28 INR. This 523329.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 797.00 INR, the upside of Eldeco Housing And Industries Ltd is -52.20%.
The range of the Intrinsic Value is 350.76 - 425.96 INR
Based on its market price of 797.00 INR and our intrinsic valuation, Eldeco Housing And Industries Ltd (523329.BO) is overvalued by 52.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 350.76 - 425.96 | 381.28 | -52.2% |
| DCF (Growth 10y) | 440.93 - 544.55 | 483.43 | -39.3% |
| DCF (EBITDA 5y) | 583.73 - 961.31 | 764.45 | -4.1% |
| DCF (EBITDA 10y) | 581.87 - 922.54 | 737.74 | -7.4% |
| Fair Value | 255.62 - 255.62 | 255.62 | -67.93% |
| P/E | 745.41 - 1,125.73 | 861.36 | 8.1% |
| EV/EBITDA | 565.05 - 1,252.93 | 856.75 | 7.5% |
| EPV | 481.11 - 543.52 | 512.32 | -35.7% |
| DDM - Stable | 260.34 - 484.96 | 372.65 | -53.2% |
| DDM - Multi | 319.34 - 452.67 | 373.88 | -53.1% |
| Market Cap (mil) | 7,836.90 |
| Beta | 2.34 |
| Outstanding shares (mil) | 9.83 |
| Enterprise Value (mil) | 6,264.72 |
| Market risk premium | 6.92% |
| Cost of Equity | 13.62% |
| Cost of Debt | 26.25% |
| WACC | 13.65% |