As of 2025-07-07, the Intrinsic Value of CG VAK Software and Exports Ltd (531489.BO) is 152.87 INR. This 531489.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 266.70 INR, the upside of CG VAK Software and Exports Ltd is -42.70%.
The range of the Intrinsic Value is 127.68 - 193.76 INR
Based on its market price of 266.70 INR and our intrinsic valuation, CG VAK Software and Exports Ltd (531489.BO) is overvalued by 42.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 127.68 - 193.76 | 152.87 | -42.7% |
| DCF (Growth 10y) | 151.45 - 226.58 | 180.46 | -32.3% |
| DCF (EBITDA 5y) | 222.08 - 331.33 | 286.36 | 7.4% |
| DCF (EBITDA 10y) | 210.11 - 327.88 | 271.21 | 1.7% |
| Fair Value | 444.03 - 444.03 | 444.03 | 66.49% |
| P/E | 284.47 - 561.69 | 381.41 | 43.0% |
| EV/EBITDA | 192.76 - 427.98 | 279.52 | 4.8% |
| EPV | 111.87 - 146.11 | 128.99 | -51.6% |
| DDM - Stable | 80.36 - 167.54 | 123.95 | -53.5% |
| DDM - Multi | 91.01 - 153.66 | 114.84 | -56.9% |
| Market Cap (mil) | 1,346.84 |
| Beta | 0.89 |
| Outstanding shares (mil) | 5.05 |
| Enterprise Value (mil) | 1,313.61 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.92% |
| Cost of Debt | 10.28% |
| WACC | 14.77% |