As of 2025-07-07, the Intrinsic Value of Dhruv Consultancy Services Ltd (541302.BO) is 75.63 INR. This 541302.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 64.45 INR, the upside of Dhruv Consultancy Services Ltd is 17.30%.
The range of the Intrinsic Value is 70.59 - 90.11 INR
Based on its market price of 64.45 INR and our intrinsic valuation, Dhruv Consultancy Services Ltd (541302.BO) is undervalued by 17.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (28.43) - (19.83) | (22.98) | -135.7% |
| DCF (Growth 10y) | (12.00) - (11.43) | (11.86) | -118.4% |
| DCF (EBITDA 5y) | 70.59 - 90.11 | 75.63 | 17.3% |
| DCF (EBITDA 10y) | 70.94 - 102.26 | 80.78 | 25.3% |
| Fair Value | 13.03 - 13.03 | 13.03 | -79.78% |
| P/E | 45.02 - 72.77 | 61.38 | -4.8% |
| EV/EBITDA | 74.55 - 133.62 | 102.81 | 59.5% |
| EPV | 161.44 - 196.72 | 179.08 | 177.9% |
| DDM - Stable | 22.51 - 49.52 | 36.02 | -44.1% |
| DDM - Multi | 26.42 - 45.44 | 33.44 | -48.1% |
| Market Cap (mil) | 693.65 |
| Beta | |
| Outstanding shares (mil) | 10.76 |
| Enterprise Value (mil) | 721.75 |
| Market risk premium | 6.92% |
| Cost of Equity | 12.53% |
| Cost of Debt | 12.65% |
| WACC | 12.07% |