As of 2025-08-25, the Intrinsic Value of Comfort Commotrade Ltd (534691.BO) is 17.57 INR. This 534691.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.26 INR, the upside of Comfort Commotrade Ltd is -43.80%.
The range of the Intrinsic Value is (1.12) - 51.60 INR
Based on its market price of 31.26 INR and our intrinsic valuation, Comfort Commotrade Ltd (534691.BO) is overvalued by 43.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.12) - 51.60 | 17.57 | -43.8% |
| DCF (Growth 10y) | (38.02) - (32.06) | (35.77) | -214.4% |
| DCF (EBITDA 5y) | (11.67) - 14.65 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (14.49) - 14.41 | (1,234.50) | -123450.0% |
| Fair Value | 107.35 - 107.35 | 107.35 | 243.40% |
| P/E | 41.69 - 55.22 | 47.94 | 53.4% |
| EV/EBITDA | 30.73 - 49.74 | 37.13 | 18.8% |
| EPV | 73.83 - 103.49 | 88.66 | 183.6% |
| DDM - Stable | 20.34 - 43.63 | 31.99 | 2.3% |
| DDM - Multi | 33.50 - 57.59 | 42.51 | 36.0% |
| Market Cap (mil) | 313.23 |
| Beta | 1.43 |
| Outstanding shares (mil) | 10.02 |
| Enterprise Value (mil) | 411.67 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.82% |
| Cost of Debt | 10.40% |
| WACC | 12.09% |