As of 2025-07-21, the Intrinsic Value of Ladderup Finance Ltd (530577.BO) is 35.88 INR. This 530577.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 52.95 INR, the upside of Ladderup Finance Ltd is -32.20%.
The range of the Intrinsic Value is 12.68 - 62.34 INR
Based on its market price of 52.95 INR and our intrinsic valuation, Ladderup Finance Ltd (530577.BO) is overvalued by 32.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (8.11) - 6.05 | (3.90) | -107.4% |
| DCF (Growth 10y) | (7.89) - 4.36 | (4.19) | -107.9% |
| DCF (EBITDA 5y) | 12.68 - 62.34 | 35.88 | -32.2% |
| DCF (EBITDA 10y) | 4.78 - 45.41 | 22.32 | -57.8% |
| Fair Value | -22.63 - -22.63 | -22.63 | -142.74% |
| P/E | (61.46) - 49.13 | (21.39) | -140.4% |
| EV/EBITDA | 43.70 - 144.14 | 75.95 | 43.4% |
| EPV | (5.69) - 0.42 | (2.64) | -105.0% |
| DDM - Stable | (31.18) - (77.42) | (54.30) | -202.6% |
| DDM - Multi | 10.27 - 19.95 | 13.57 | -74.4% |
| Market Cap (mil) | 561.27 |
| Beta | 0.30 |
| Outstanding shares (mil) | 10.60 |
| Enterprise Value (mil) | 773.58 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.71% |
| Cost of Debt | 15.96% |
| WACC | 11.38% |