As of 2025-08-18, the Intrinsic Value of Diksat Transworld Ltd (540151.BO) is 0.79 INR. This 540151.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.00 INR, the upside of Diksat Transworld Ltd is -99.30%.
The range of the Intrinsic Value is 0.33 - 1.01 INR
Based on its market price of 110.00 INR and our intrinsic valuation, Diksat Transworld Ltd (540151.BO) is overvalued by 99.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.33 - 1.01 | 0.79 | -99.3% |
| DCF (Growth 10y) | 3.45 - 5.57 | 4.17 | -96.2% |
| DCF (EBITDA 5y) | 5.34 - 7.29 | 6.18 | -94.4% |
| DCF (EBITDA 10y) | 6.02 - 8.87 | 7.23 | -93.4% |
| Fair Value | 0.65 - 0.65 | 0.65 | -99.41% |
| P/E | 0.38 - 0.91 | 0.57 | -99.5% |
| EV/EBITDA | 1.61 - 5.53 | 3.39 | -96.9% |
| EPV | 10.16 - 13.49 | 11.83 | -89.2% |
| DDM - Stable | 0.19 - 0.48 | 0.34 | -99.7% |
| DDM - Multi | 1.48 - 2.86 | 1.95 | -98.2% |
| Market Cap (mil) | 2,438.46 |
| Beta | 3.55 |
| Outstanding shares (mil) | 22.17 |
| Enterprise Value (mil) | 2,486.51 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.11% |
| Cost of Debt | 11.32% |
| WACC | 11.07% |