As of 2025-07-06, the Intrinsic Value of U Y Fincorp Ltd (530579.BO) is 1.52 INR. This 530579.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.34 INR, the upside of U Y Fincorp Ltd is -92.50%.
The range of the Intrinsic Value is 1.11 - 2.45 INR
Based on its market price of 20.34 INR and our intrinsic valuation, U Y Fincorp Ltd (530579.BO) is overvalued by 92.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.11 - 2.45 | 1.52 | -92.5% |
| DCF (Growth 10y) | 2.26 - 5.24 | 3.18 | -84.4% |
| DCF (EBITDA 5y) | 4.89 - 21.29 | 9.96 | -51.0% |
| DCF (EBITDA 10y) | 4.14 - 18.76 | 8.33 | -59.0% |
| Fair Value | 23.61 - 23.61 | 23.61 | 16.09% |
| P/E | 10.50 - 49.49 | 27.50 | 35.2% |
| EV/EBITDA | (2.97) - 16.40 | 3.56 | -82.5% |
| EPV | 1.69 - 2.44 | 2.07 | -89.8% |
| DDM - Stable | 4.60 - 13.21 | 8.90 | -56.2% |
| DDM - Multi | 20.30 - 48.30 | 28.91 | 42.2% |
| Market Cap (mil) | 3,869.48 |
| Beta | 1.69 |
| Outstanding shares (mil) | 190.24 |
| Enterprise Value (mil) | 3,821.34 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.41% |
| Cost of Debt | 6.95% |
| WACC | 14.39% |