As of 2025-05-16, the Intrinsic Value of Danlaw Technologies India Ltd (532329.BO) is 456.52 INR. This 532329.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,017.20 INR, the upside of Danlaw Technologies India Ltd is -55.10%.
The range of the Intrinsic Value is 386.14 - 560.37 INR
Based on its market price of 1,017.20 INR and our intrinsic valuation, Danlaw Technologies India Ltd (532329.BO) is overvalued by 55.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 386.14 - 560.37 | 456.52 | -55.1% |
| DCF (Growth 10y) | 597.69 - 860.63 | 704.73 | -30.7% |
| DCF (EBITDA 5y) | 1,268.01 - 1,781.10 | 1,493.97 | 46.9% |
| DCF (EBITDA 10y) | 1,349.12 - 2,041.76 | 1,646.93 | 61.9% |
| Fair Value | 976.64 - 976.64 | 976.64 | -3.99% |
| P/E | 543.79 - 1,007.42 | 783.87 | -22.9% |
| EV/EBITDA | 809.45 - 1,196.52 | 1,013.90 | -0.3% |
| EPV | 138.31 - 174.73 | 156.52 | -84.6% |
| DDM - Stable | 166.65 - 315.53 | 241.09 | -76.3% |
| DDM - Multi | 365.39 - 544.85 | 437.95 | -56.9% |
| Market Cap (mil) | 4,953.76 |
| Beta | 1.20 |
| Outstanding shares (mil) | 4.87 |
| Enterprise Value (mil) | 5,064.99 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.78% |
| Cost of Debt | 5.00% |
| WACC | 15.00% |