As of 2025-07-04, the Intrinsic Value of VTM Ltd (532893.BO) is 65.14 INR. This 532893.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.04 INR, the upside of VTM Ltd is -41.90%.
The range of the Intrinsic Value is 53.68 - 83.77 INR
Based on its market price of 112.04 INR and our intrinsic valuation, VTM Ltd (532893.BO) is overvalued by 41.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.68 - 83.77 | 65.14 | -41.9% |
| DCF (Growth 10y) | 67.19 - 102.34 | 80.74 | -27.9% |
| DCF (EBITDA 5y) | 64.88 - 97.94 | 71.98 | -35.8% |
| DCF (EBITDA 10y) | 75.03 - 113.43 | 85.50 | -23.7% |
| Fair Value | 110.63 - 110.63 | 110.63 | -1.26% |
| P/E | 60.19 - 110.36 | 83.58 | -25.4% |
| EV/EBITDA | 35.93 - 60.70 | 41.66 | -62.8% |
| EPV | 11.38 - 15.38 | 13.38 | -88.1% |
| DDM - Stable | 22.93 - 46.32 | 34.63 | -69.1% |
| DDM - Multi | 44.11 - 70.30 | 54.30 | -51.5% |
| Market Cap (mil) | 11,488.58 |
| Beta | 0.49 |
| Outstanding shares (mil) | 102.54 |
| Enterprise Value (mil) | 11,864.60 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.05% |
| Cost of Debt | 15.23% |
| WACC | 13.96% |