As of 2025-06-05, the Intrinsic Value of Odyssey Technologies Ltd (530175.BO) is 55.66 INR. This 530175.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.30 INR, the upside of Odyssey Technologies Ltd is -46.60%.
The range of the Intrinsic Value is 48.44 - 69.39 INR
Based on its market price of 104.30 INR and our intrinsic valuation, Odyssey Technologies Ltd (530175.BO) is overvalued by 46.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.44 - 69.39 | 55.66 | -46.6% |
| DCF (Growth 10y) | 52.25 - 73.42 | 59.63 | -42.8% |
| DCF (EBITDA 5y) | 56.28 - 96.34 | 67.54 | -35.2% |
| DCF (EBITDA 10y) | 58.14 - 96.50 | 69.19 | -33.7% |
| Fair Value | 91.60 - 91.60 | 91.60 | -12.17% |
| P/E | 81.77 - 139.09 | 106.90 | 2.5% |
| EV/EBITDA | 65.13 - 138.64 | 88.64 | -15.0% |
| EPV | 67.50 - 81.54 | 74.52 | -28.6% |
| DDM - Stable | 12.66 - 27.59 | 20.12 | -80.7% |
| DDM - Multi | 10.23 - 18.12 | 13.14 | -87.4% |
| Market Cap (mil) | 1,655.24 |
| Beta | 0.59 |
| Outstanding shares (mil) | 15.87 |
| Enterprise Value (mil) | 1,310.66 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.61% |
| Cost of Debt | 5.00% |
| WACC | 11.67% |