As of 2025-05-16, the Intrinsic Value of Dhruv Consultancy Services Ltd (541302.BO) is 46.38 INR. This 541302.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 68.60 INR, the upside of Dhruv Consultancy Services Ltd is -32.40%.
The range of the Intrinsic Value is 37.63 - 55.91 INR
Based on its market price of 68.60 INR and our intrinsic valuation, Dhruv Consultancy Services Ltd (541302.BO) is overvalued by 32.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (28.43) - (19.83) | (22.98) | -133.5% |
| DCF (Growth 10y) | (12.00) - (11.43) | (11.86) | -117.3% |
| DCF (EBITDA 5y) | 37.63 - 55.91 | 46.38 | -32.4% |
| DCF (EBITDA 10y) | 37.07 - 63.24 | 49.12 | -28.4% |
| Fair Value | 13.03 - 13.03 | 13.03 | -81.00% |
| P/E | 17.72 - 35.38 | 27.03 | -60.6% |
| EV/EBITDA | 62.54 - 87.63 | 71.94 | 4.9% |
| EPV | 161.44 - 196.72 | 179.08 | 161.1% |
| DDM - Stable | 22.51 - 49.52 | 36.02 | -47.5% |
| DDM - Multi | 26.42 - 45.44 | 33.44 | -51.3% |
| Market Cap (mil) | 738.31 |
| Beta | |
| Outstanding shares (mil) | 10.76 |
| Enterprise Value (mil) | 766.41 |
| Market risk premium | 6.92% |
| Cost of Equity | 12.53% |
| Cost of Debt | 12.65% |
| WACC | 12.07% |