As of 2026-04-05, the Intrinsic Value of Innovators Facade Systems Ltd (541353.BO) is 70.88 INR. This 541353.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 107.20 INR, the upside of Innovators Facade Systems Ltd is -33.90%.
The range of the Intrinsic Value is 57.72 - 93.85 INR
Based on its market price of 107.20 INR and our intrinsic valuation, Innovators Facade Systems Ltd (541353.BO) is overvalued by 33.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57.72 - 93.85 | 70.88 | -33.9% |
| DCF (Growth 10y) | 92.30 - 154.58 | 115.13 | 7.4% |
| DCF (EBITDA 5y) | 111.02 - 164.11 | 140.02 | 30.6% |
| DCF (EBITDA 10y) | 127.35 - 201.74 | 163.91 | 52.9% |
| Fair Value | 171.07 - 171.07 | 171.07 | 59.58% |
| P/E | 60.58 - 89.50 | 69.28 | -35.4% |
| EV/EBITDA | 79.93 - 149.97 | 111.24 | 3.8% |
| EPV | 47.72 - 67.32 | 57.52 | -46.3% |
| DDM - Stable | 34.41 - 69.37 | 51.89 | -51.6% |
| DDM - Multi | 65.52 - 104.61 | 80.74 | -24.7% |
| Market Cap (mil) | 2,022.86 |
| Beta | 0.61 |
| Outstanding shares (mil) | 18.87 |
| Enterprise Value (mil) | 2,129.27 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.40% |
| Cost of Debt | 15.12% |
| WACC | 13.01% |