As of 2025-05-03, the Intrinsic Value of KMC Speciality Hospitals India Ltd (524520.BO) is 24.73 INR. This 524520.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.79 INR, the upside of KMC Speciality Hospitals India Ltd is -64.60%.
The range of the Intrinsic Value is 17.97 - 38.07 INR
Based on its market price of 69.79 INR and our intrinsic valuation, KMC Speciality Hospitals India Ltd (524520.BO) is overvalued by 64.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.97 - 38.07 | 24.73 | -64.6% |
| DCF (Growth 10y) | 23.10 - 45.61 | 30.75 | -55.9% |
| DCF (EBITDA 5y) | 58.80 - 99.14 | 78.69 | 12.8% |
| DCF (EBITDA 10y) | 57.30 - 104.48 | 79.17 | 13.4% |
| Fair Value | 36.78 - 36.78 | 36.78 | -47.31% |
| P/E | 32.33 - 62.98 | 47.18 | -32.4% |
| EV/EBITDA | 37.55 - 61.89 | 52.81 | -24.3% |
| EPV | (3.70) - (3.23) | (3.47) | -105.0% |
| DDM - Stable | 9.55 - 23.65 | 16.60 | -76.2% |
| DDM - Multi | 19.45 - 37.87 | 25.75 | -63.1% |
| Market Cap (mil) | 11,382.05 |
| Beta | 0.65 |
| Outstanding shares (mil) | 163.09 |
| Enterprise Value (mil) | 12,234.08 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.19% |
| Cost of Debt | 7.34% |
| WACC | 11.73% |