As of 2025-07-04, the Intrinsic Value of Vijay Solvex Ltd (531069.BO) is 756.71 INR. This 531069.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 884.00 INR, the upside of Vijay Solvex Ltd is -14.40%.
The range of the Intrinsic Value is 690.53 - 853.20 INR
Based on its market price of 884.00 INR and our intrinsic valuation, Vijay Solvex Ltd (531069.BO) is overvalued by 14.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 690.53 - 853.20 | 756.71 | -14.4% |
| DCF (Growth 10y) | 724.27 - 872.24 | 785.31 | -11.2% |
| DCF (EBITDA 5y) | 796.65 - 990.13 | 880.67 | -0.4% |
| DCF (EBITDA 10y) | 795.15 - 975.02 | 872.76 | -1.3% |
| Fair Value | 1,439.52 - 1,439.52 | 1,439.52 | 62.84% |
| P/E | 444.81 - 793.46 | 585.76 | -33.7% |
| EV/EBITDA | 680.97 - 921.87 | 796.89 | -9.9% |
| EPV | 1,879.20 - 2,195.99 | 2,037.59 | 130.5% |
| DDM - Stable | 290.08 - 528.51 | 409.29 | -53.7% |
| DDM - Multi | 266.92 - 381.15 | 314.20 | -64.5% |
| Market Cap (mil) | 2,828.80 |
| Beta | 0.12 |
| Outstanding shares (mil) | 3.20 |
| Enterprise Value (mil) | 2,218.66 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.85% |
| Cost of Debt | 10.35% |
| WACC | 13.23% |