As of 2025-07-08, the Intrinsic Value of Capital Trade Links Ltd (538476.BO) is 11.66 INR. This 538476.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.50 INR, the upside of Capital Trade Links Ltd is -37.00%.
The range of the Intrinsic Value is 7.15 - 19.76 INR
Based on its market price of 18.50 INR and our intrinsic valuation, Capital Trade Links Ltd (538476.BO) is overvalued by 37.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.15 - 19.76 | 11.66 | -37.0% |
| DCF (Growth 10y) | 23.04 - 46.72 | 31.54 | 70.5% |
| DCF (EBITDA 5y) | 9.54 - 18.01 | 11.64 | -37.1% |
| DCF (EBITDA 10y) | 24.87 - 40.52 | 29.23 | 58.0% |
| Fair Value | 12.89 - 12.89 | 12.89 | -30.31% |
| P/E | 5.62 - 19.50 | 11.49 | -37.9% |
| EV/EBITDA | (1.73) - 4.97 | 0.15 | -99.2% |
| EPV | (2.17) - (0.74) | (1.45) | -107.9% |
| DDM - Stable | 3.13 - 6.56 | 4.85 | -73.8% |
| DDM - Multi | 4.27 - 7.08 | 5.34 | -71.2% |
| Market Cap (mil) | 2,382.06 |
| Beta | -0.07 |
| Outstanding shares (mil) | 128.76 |
| Enterprise Value (mil) | 3,671.34 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.30% |
| Cost of Debt | 5.00% |
| WACC | 9.17% |