As of 2025-07-06, the Intrinsic Value of Faze Three Ltd (530079.BO) is 163.76 INR. This 530079.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 599.95 INR, the upside of Faze Three Ltd is -72.70%.
The range of the Intrinsic Value is 129.09 - 218.94 INR
Based on its market price of 599.95 INR and our intrinsic valuation, Faze Three Ltd (530079.BO) is overvalued by 72.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 129.09 - 218.94 | 163.76 | -72.7% |
| DCF (Growth 10y) | 158.38 - 252.43 | 195.12 | -67.5% |
| DCF (EBITDA 5y) | 295.11 - 446.89 | 350.43 | -41.6% |
| DCF (EBITDA 10y) | 277.05 - 438.33 | 337.59 | -43.7% |
| Fair Value | 116.36 - 116.36 | 116.36 | -80.60% |
| P/E | 404.45 - 599.05 | 502.67 | -16.2% |
| EV/EBITDA | 276.71 - 454.71 | 348.82 | -41.9% |
| EPV | 41.89 - 64.53 | 53.21 | -91.1% |
| DDM - Stable | 110.32 - 221.30 | 165.81 | -72.4% |
| DDM - Multi | 137.23 - 219.98 | 169.51 | -71.7% |
| Market Cap (mil) | 14,590.78 |
| Beta | 1.24 |
| Outstanding shares (mil) | 24.32 |
| Enterprise Value (mil) | 15,695.58 |
| Market risk premium | 6.92% |
| Cost of Equity | 14.12% |
| Cost of Debt | 7.36% |
| WACC | 12.64% |