As of 2025-05-15, the Intrinsic Value of Valiant Communications Ltd (526775.BO) is 151.62 INR. This 526775.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 610.90 INR, the upside of Valiant Communications Ltd is -75.20%.
The range of the Intrinsic Value is 129.62 - 188.65 INR
Based on its market price of 610.90 INR and our intrinsic valuation, Valiant Communications Ltd (526775.BO) is overvalued by 75.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 129.62 - 188.65 | 151.62 | -75.2% |
| DCF (Growth 10y) | 156.97 - 226.30 | 183.05 | -70.0% |
| DCF (EBITDA 5y) | 264.83 - 449.75 | 326.80 | -46.5% |
| DCF (EBITDA 10y) | 271.68 - 474.14 | 340.19 | -44.3% |
| Fair Value | 320.98 - 320.98 | 320.98 | -47.46% |
| P/E | 259.84 - 581.10 | 395.77 | -35.2% |
| EV/EBITDA | 286.77 - 522.78 | 383.77 | -37.2% |
| EPV | 79.58 - 89.96 | 84.77 | -86.1% |
| DDM - Stable | 80.80 - 175.63 | 128.21 | -79.0% |
| DDM - Multi | 92.43 - 157.23 | 116.52 | -80.9% |
| Market Cap (mil) | 4,661.17 |
| Beta | 1.05 |
| Outstanding shares (mil) | 7.63 |
| Enterprise Value (mil) | 4,415.29 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.85% |
| Cost of Debt | 5.00% |
| WACC | 12.81% |