As of 2025-05-29, the Intrinsic Value of Golkunda Diamonds and Jewellery Ltd (523676.BO) is 276.06 INR. This 523676.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 187.10 INR, the upside of Golkunda Diamonds and Jewellery Ltd is 47.50%.
The range of the Intrinsic Value is 227.96 - 347.52 INR
Based on its market price of 187.10 INR and our intrinsic valuation, Golkunda Diamonds and Jewellery Ltd (523676.BO) is undervalued by 47.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 227.96 - 347.52 | 276.06 | 47.5% |
| DCF (Growth 10y) | 323.19 - 483.27 | 387.90 | 107.3% |
| DCF (EBITDA 5y) | 290.19 - 393.46 | 333.92 | 78.5% |
| DCF (EBITDA 10y) | 349.97 - 483.73 | 406.93 | 117.5% |
| Fair Value | 498.57 - 498.57 | 498.57 | 166.47% |
| P/E | 287.55 - 362.96 | 307.27 | 64.2% |
| EV/EBITDA | 169.96 - 227.44 | 190.55 | 1.8% |
| EPV | 92.90 - 131.57 | 112.23 | -40.0% |
| DDM - Stable | 104.51 - 191.37 | 147.94 | -20.9% |
| DDM - Multi | 197.83 - 288.89 | 235.32 | 25.8% |
| Market Cap (mil) | 1,302.22 |
| Beta | 0.15 |
| Outstanding shares (mil) | 6.96 |
| Enterprise Value (mil) | 1,556.76 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.37% |
| Cost of Debt | 6.35% |
| WACC | 10.54% |