As of 2025-08-02, the Intrinsic Value of Lykis Ltd (530689.BO) is 123.86 INR. This 530689.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.24 INR, the upside of Lykis Ltd is 223.90%.
The range of the Intrinsic Value is 87.21 - 199.74 INR
Based on its market price of 38.24 INR and our intrinsic valuation, Lykis Ltd (530689.BO) is undervalued by 223.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87.21 - 199.74 | 123.86 | 223.9% |
| DCF (Growth 10y) | 105.86 - 224.54 | 145.04 | 279.3% |
| DCF (EBITDA 5y) | 194.18 - 573.40 | 311.43 | 714.4% |
| DCF (EBITDA 10y) | 185.67 - 552.81 | 296.79 | 676.1% |
| Fair Value | 33.67 - 33.67 | 33.67 | -11.95% |
| P/E | 53.68 - 150.33 | 89.66 | 134.5% |
| EV/EBITDA | 91.93 - 266.12 | 151.47 | 296.1% |
| EPV | 76.38 - 116.78 | 96.58 | 152.6% |
| DDM - Stable | 7.33 - 15.98 | 11.66 | -69.5% |
| DDM - Multi | 52.30 - 92.14 | 67.06 | 75.4% |
| Market Cap (mil) | 741.09 |
| Beta | 0.28 |
| Outstanding shares (mil) | 19.38 |
| Enterprise Value (mil) | 1,042.15 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.22% |
| Cost of Debt | 7.64% |
| WACC | 10.02% |