As of 2025-07-05, the Intrinsic Value of VB Industries Ltd (539123.BO) is (30.16) INR. This 539123.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.37 INR, the upside of VB Industries Ltd is -343.80%.
The range of the Intrinsic Value is (53.21) - (21.46) INR
Based on its market price of 12.37 INR and our intrinsic valuation, VB Industries Ltd (539123.BO) is overvalued by 343.80%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (53.21) - (21.46) | (30.16) | -343.8% |
| DCF (Growth 10y) | (4.69) - (4.97) | (4.77) | -138.6% |
| DCF (EBITDA 5y) | (1.19) - 1.17 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (1.70) - 1.01 | (1,234.50) | -123450.0% |
| Fair Value | -2.03 - -2.03 | -2.03 | -116.40% |
| P/E | (0.73) - 1.05 | 0.06 | -99.5% |
| EV/EBITDA | 1.02 - 5.45 | 2.75 | -77.8% |
| EPV | (22.57) - (25.43) | (24.00) | -294.0% |
| DDM - Stable | (0.68) - (1.63) | (1.16) | -109.4% |
| DDM - Multi | 2.64 - 4.94 | 3.45 | -72.1% |
| Market Cap (mil) | 111.42 |
| Beta | 0.01 |
| Outstanding shares (mil) | 9.01 |
| Enterprise Value (mil) | 110.07 |
| Market risk premium | 8.31% |
| Cost of Equity | 10.40% |
| Cost of Debt | 5.00% |
| WACC | 7.16% |