As of 2025-05-25, the Intrinsic Value of Odyssey Corporation Ltd (531996.BO) is 3.35 INR. This 531996.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.47 INR, the upside of Odyssey Corporation Ltd is -75.10%.
The range of the Intrinsic Value is 2.57 - 4.73 INR
Based on its market price of 13.47 INR and our intrinsic valuation, Odyssey Corporation Ltd (531996.BO) is overvalued by 75.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.57 - 4.73 | 3.35 | -75.1% |
| DCF (Growth 10y) | 2.73 - 4.65 | 3.43 | -74.5% |
| DCF (EBITDA 5y) | 6.37 - 8.73 | 7.97 | -40.8% |
| DCF (EBITDA 10y) | 4.91 - 7.34 | 6.30 | -53.2% |
| Fair Value | 6.76 - 6.76 | 6.76 | -49.79% |
| P/E | 2.66 - 7.60 | 5.44 | -59.6% |
| EV/EBITDA | 3.12 - 8.19 | 6.59 | -51.1% |
| EPV | (0.57) - (0.52) | (0.54) | -104.0% |
| DDM - Stable | 1.44 - 3.27 | 2.35 | -82.5% |
| DDM - Multi | 1.92 - 3.48 | 2.48 | -81.6% |
| Market Cap (mil) | 1,612.70 |
| Beta | 0.92 |
| Outstanding shares (mil) | 119.73 |
| Enterprise Value (mil) | 1,698.85 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.31% |
| Cost of Debt | 7.27% |
| WACC | 14.19% |