As of 2025-05-06, the Intrinsic Value of Vibrant Global Capital Ltd (538732.BO) is 172.28 INR. This 538732.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.25 INR, the upside of Vibrant Global Capital Ltd is 289.30%.
The range of the Intrinsic Value is 142.53 - 217.34 INR
Based on its market price of 44.25 INR and our intrinsic valuation, Vibrant Global Capital Ltd (538732.BO) is undervalued by 289.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 142.53 - 217.34 | 172.28 | 289.3% |
| DCF (Growth 10y) | 156.78 - 234.09 | 187.75 | 324.3% |
| DCF (EBITDA 5y) | 195.89 - 314.87 | 243.91 | 451.2% |
| DCF (EBITDA 10y) | 185.50 - 298.12 | 230.29 | 420.4% |
| Fair Value | 89.01 - 89.01 | 89.01 | 101.16% |
| P/E | 52.05 - 423.53 | 235.28 | 431.7% |
| EV/EBITDA | 17.50 - 402.90 | 174.01 | 293.2% |
| EPV | 65.11 - 98.36 | 81.73 | 84.7% |
| DDM - Stable | 14.82 - 28.30 | 21.56 | -51.3% |
| DDM - Multi | 111.82 - 167.24 | 134.06 | 203.0% |
| Market Cap (mil) | 1,013.77 |
| Beta | 0.11 |
| Outstanding shares (mil) | 22.91 |
| Enterprise Value (mil) | 1,493.76 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.57% |
| Cost of Debt | 12.77% |
| WACC | 13.99% |