As of 2025-07-06, the Intrinsic Value of Multibase India Ltd (526169.BO) is 243.40 INR. This 526169.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 281.00 INR, the upside of Multibase India Ltd is -13.40%.
The range of the Intrinsic Value is 219.02 - 282.41 INR
Based on its market price of 281.00 INR and our intrinsic valuation, Multibase India Ltd (526169.BO) is overvalued by 13.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 219.02 - 282.41 | 243.40 | -13.4% |
| DCF (Growth 10y) | 240.37 - 304.74 | 265.37 | -5.6% |
| DCF (EBITDA 5y) | 264.91 - 294.22 | 281.06 | 0.0% |
| DCF (EBITDA 10y) | 277.21 - 315.42 | 296.93 | 5.7% |
| Fair Value | 193.00 - 193.00 | 193.00 | -31.32% |
| P/E | 164.58 - 240.28 | 202.61 | -27.9% |
| EV/EBITDA | 197.63 - 288.81 | 258.78 | -7.9% |
| EPV | 152.37 - 162.49 | 157.43 | -44.0% |
| DDM - Stable | 43.79 - 79.94 | 61.86 | -78.0% |
| DDM - Multi | 177.49 - 203.23 | 188.62 | -32.9% |
| Market Cap (mil) | 3,546.22 |
| Beta | 1.47 |
| Outstanding shares (mil) | 12.62 |
| Enterprise Value (mil) | 2,408.22 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.30% |
| Cost of Debt | 5.00% |
| WACC | 11.50% |