As of 2025-07-07, the Intrinsic Value of DHP India Ltd (531306.BO) is 1,627.85 INR. This 531306.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 696.00 INR, the upside of DHP India Ltd is 133.90%.
The range of the Intrinsic Value is 1,495.18 - 1,791.76 INR
Based on its market price of 696.00 INR and our intrinsic valuation, DHP India Ltd (531306.BO) is undervalued by 133.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,495.18 - 1,791.76 | 1,627.85 | 133.9% |
| DCF (Growth 10y) | 1,666.49 - 1,979.70 | 1,807.54 | 159.7% |
| DCF (EBITDA 5y) | 2,173.38 - 2,848.27 | 2,424.03 | 248.3% |
| DCF (EBITDA 10y) | 2,037.23 - 2,621.11 | 2,266.01 | 225.6% |
| Fair Value | 5,544.52 - 5,544.52 | 5,544.52 | 696.63% |
| P/E | 4,366.51 - 6,626.82 | 5,073.18 | 628.9% |
| EV/EBITDA | 2,377.15 - 3,160.10 | 2,641.57 | 279.5% |
| EPV | 230.29 - 266.91 | 248.60 | -64.3% |
| DDM - Stable | 861.46 - 1,375.02 | 1,118.24 | 60.7% |
| DDM - Multi | 870.36 - 1,116.27 | 979.75 | 40.8% |
| Market Cap (mil) | 2,088.00 |
| Beta | 1.05 |
| Outstanding shares (mil) | 3.00 |
| Enterprise Value (mil) | 2,085.85 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.77% |
| Cost of Debt | 7.46% |
| WACC | 16.51% |