As of 2025-07-16, the Intrinsic Value of Virinchi Ltd (532372.BO) is 17.83 INR. This 532372.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.36 INR, the upside of Virinchi Ltd is -37.10%.
The range of the Intrinsic Value is 13.41 - 23.84 INR
Based on its market price of 28.36 INR and our intrinsic valuation, Virinchi Ltd (532372.BO) is overvalued by 37.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.41 - 23.84 | 17.83 | -37.1% |
| DCF (Growth 10y) | 18.13 - 27.36 | 22.07 | -22.2% |
| DCF (EBITDA 5y) | 47.60 - 69.57 | 59.55 | 110.0% |
| DCF (EBITDA 10y) | 40.52 - 58.64 | 50.05 | 76.5% |
| Fair Value | 2.04 - 2.04 | 2.04 | -92.81% |
| P/E | 7.47 - 39.53 | 20.31 | -28.4% |
| EV/EBITDA | 43.32 - 113.04 | 67.81 | 139.1% |
| EPV | 4.66 - 7.18 | 5.92 | -79.1% |
| DDM - Stable | 2.08 - 3.90 | 2.99 | -89.5% |
| DDM - Multi | 11.33 - 16.59 | 13.48 | -52.5% |
| Market Cap (mil) | 2,367.78 |
| Beta | 1.24 |
| Outstanding shares (mil) | 83.49 |
| Enterprise Value (mil) | 4,652.80 |
| Market risk premium | 6.92% |
| Cost of Equity | 16.41% |
| Cost of Debt | 15.98% |
| WACC | 13.79% |