As of 2025-07-20, the Intrinsic Value of KIFS Financial Services Ltd (535566.BO) is 193.74 INR. This 535566.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 161.10 INR, the upside of KIFS Financial Services Ltd is 20.30%.
The range of the Intrinsic Value is 160.08 - 237.40 INR
Based on its market price of 161.10 INR and our intrinsic valuation, KIFS Financial Services Ltd (535566.BO) is undervalued by 20.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 160.08 - 237.40 | 193.74 | 20.3% |
| DCF (Growth 10y) | 202.01 - 282.01 | 237.03 | 47.1% |
| DCF (EBITDA 5y) | 149.71 - 182.03 | 158.07 | -1.9% |
| DCF (EBITDA 10y) | 194.21 - 237.73 | 209.37 | 30.0% |
| Fair Value | 129.56 - 129.56 | 129.56 | -19.58% |
| P/E | 74.88 - 115.39 | 82.30 | -48.9% |
| EV/EBITDA | 86.01 - 141.02 | 107.65 | -33.2% |
| EPV | 90.33 - 126.29 | 108.31 | -32.8% |
| DDM - Stable | 23.02 - 37.92 | 30.47 | -81.1% |
| DDM - Multi | 23.05 - 30.33 | 26.23 | -83.7% |
| Market Cap (mil) | 1,743.10 |
| Beta | 0.01 |
| Outstanding shares (mil) | 10.82 |
| Enterprise Value (mil) | 3,296.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 20.68% |
| Cost of Debt | 5.00% |
| WACC | 9.56% |