As of 2025-07-07, the Intrinsic Value of OK Play India Ltd (526415.BO) is 5.52 INR. This 526415.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.90 INR, the upside of OK Play India Ltd is -49.30%.
The range of the Intrinsic Value is 4.16 - 7.67 INR
Based on its market price of 10.90 INR and our intrinsic valuation, OK Play India Ltd (526415.BO) is overvalued by 49.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.16 - 7.67 | 5.52 | -49.3% |
| DCF (Growth 10y) | 4.51 - 7.62 | 5.74 | -47.4% |
| DCF (EBITDA 5y) | 11.38 - 20.36 | 15.84 | 45.3% |
| DCF (EBITDA 10y) | 9.86 - 18.25 | 13.80 | 26.6% |
| Fair Value | -0.12 - -0.12 | -0.12 | -101.06% |
| P/E | (0.57) - 6.00 | 2.27 | -79.2% |
| EV/EBITDA | 5.63 - 10.75 | 9.24 | -15.2% |
| EPV | (0.45) - 0.14 | (0.15) | -101.4% |
| DDM - Stable | (0.11) - (0.23) | (0.17) | -101.6% |
| DDM - Multi | 2.15 - 3.60 | 2.71 | -75.2% |
| Market Cap (mil) | 3,846.94 |
| Beta | 0.86 |
| Outstanding shares (mil) | 352.93 |
| Enterprise Value (mil) | 4,999.19 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.82% |
| Cost of Debt | 15.15% |
| WACC | 14.61% |