As of 2025-05-03, the Intrinsic Value of Fortis Malar Hospitals Ltd (523696.BO) is 207.03 INR. This 523696.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.12 INR, the upside of Fortis Malar Hospitals Ltd is 172.00%.
The range of the Intrinsic Value is 187.09 - 233.23 INR
Based on its market price of 76.12 INR and our intrinsic valuation, Fortis Malar Hospitals Ltd (523696.BO) is undervalued by 172.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 187.09 - 233.23 | 207.03 | 172.0% |
| DCF (Growth 10y) | 200.12 - 245.14 | 219.72 | 188.7% |
| DCF (EBITDA 5y) | 316.31 - 468.87 | 392.21 | 415.3% |
| DCF (EBITDA 10y) | 271.76 - 391.91 | 328.50 | 331.5% |
| Fair Value | 144.31 - 144.31 | 144.31 | 89.58% |
| P/E | 501.21 - 1,014.79 | 646.36 | 749.1% |
| EV/EBITDA | 52.37 - 388.59 | 210.00 | 175.9% |
| EPV | 107.28 - 126.18 | 116.73 | 53.3% |
| DDM - Stable | 106.71 - 181.89 | 144.30 | 89.6% |
| DDM - Multi | 131.48 - 162.31 | 144.83 | 90.3% |
| Market Cap (mil) | 1,426.49 |
| Beta | 0.32 |
| Outstanding shares (mil) | 18.74 |
| Enterprise Value (mil) | 1,087.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.11% |
| Cost of Debt | 5.00% |
| WACC | 13.86% |