As of 2025-07-08, the Intrinsic Value of Moneyboxx Finance Ltd (538446.BO) is 94.53 INR. This 538446.BO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 177.95 INR, the upside of Moneyboxx Finance Ltd is -46.90%.
The range of the Intrinsic Value is 16.45 - 256.67 INR
Based on its market price of 177.95 INR and our intrinsic valuation, Moneyboxx Finance Ltd (538446.BO) is overvalued by 46.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (132.00) - (101.59) | (122.01) | -168.6% |
| DCF (Growth 10y) | 16.45 - 256.67 | 94.53 | -46.9% |
| DCF (EBITDA 5y) | 33.77 - 316.25 | 147.88 | -16.9% |
| DCF (EBITDA 10y) | 457.33 - 1,603.61 | 891.44 | 400.9% |
| Fair Value | 4.30 - 4.30 | 4.30 | -97.58% |
| P/E | 8.55 - 51.82 | 22.28 | -87.5% |
| EV/EBITDA | (119.56) - 44.22 | (61.52) | -134.6% |
| EPV | (124.71) - (111.86) | (118.29) | -166.5% |
| DDM - Stable | 2.41 - 7.21 | 4.81 | -97.3% |
| DDM - Multi | 79.47 - 196.97 | 114.71 | -35.5% |
| Market Cap (mil) | 5,818.97 |
| Beta | 1.01 |
| Outstanding shares (mil) | 32.70 |
| Enterprise Value (mil) | 10,964.03 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.95% |
| Cost of Debt | 22.34% |
| WACC | 13.27% |