As of 2025-05-15, the Intrinsic Value of Magellanic Cloud Ltd (538891.BO) is 36.38 INR. This 538891.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.52 INR, the upside of Magellanic Cloud Ltd is -53.10%.
The range of the Intrinsic Value is 28.43 - 50.61 INR
Based on its market price of 77.52 INR and our intrinsic valuation, Magellanic Cloud Ltd (538891.BO) is overvalued by 53.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.43 - 50.61 | 36.38 | -53.1% |
| DCF (Growth 10y) | 40.18 - 67.69 | 50.11 | -35.4% |
| DCF (EBITDA 5y) | 59.09 - 92.86 | 75.39 | -2.7% |
| DCF (EBITDA 10y) | 68.93 - 109.62 | 87.99 | 13.5% |
| Fair Value | 50.82 - 50.82 | 50.82 | -34.44% |
| P/E | 36.42 - 52.65 | 43.85 | -43.4% |
| EV/EBITDA | 52.95 - 82.73 | 69.64 | -10.2% |
| EPV | 4.04 - 5.39 | 4.71 | -93.9% |
| DDM - Stable | 16.67 - 37.93 | 27.30 | -64.8% |
| DDM - Multi | 23.91 - 41.72 | 30.35 | -60.9% |
| Market Cap (mil) | 45,302.69 |
| Beta | -0.81 |
| Outstanding shares (mil) | 584.40 |
| Enterprise Value (mil) | 47,582.76 |
| Market risk premium | 8.31% |
| Cost of Equity | 10.68% |
| Cost of Debt | 8.34% |
| WACC | 10.39% |