As of 2025-07-16, the Intrinsic Value of 5Paisa Capital Ltd (5PAISA.NS) is 472.18 INR. This 5PAISA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 404.00 INR, the upside of 5Paisa Capital Ltd is 16.90%.
The range of the Intrinsic Value is 431.18 - 532.25 INR
Based on its market price of 404.00 INR and our intrinsic valuation, 5Paisa Capital Ltd (5PAISA.NS) is undervalued by 16.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 431.18 - 532.25 | 472.18 | 16.9% |
| DCF (Growth 10y) | 480.71 - 584.09 | 523.20 | 29.5% |
| DCF (EBITDA 5y) | 402.21 - 538.45 | 488.32 | 20.9% |
| DCF (EBITDA 10y) | 458.08 - 583.99 | 531.33 | 31.5% |
| Fair Value | 546.22 - 546.22 | 546.22 | 35.20% |
| P/E | 324.54 - 541.51 | 382.70 | -5.3% |
| EV/EBITDA | 637.74 - 810.50 | 755.75 | 87.1% |
| EPV | 700.13 - 738.20 | 719.17 | 78.0% |
| DDM - Stable | 100.33 - 177.91 | 139.12 | -65.6% |
| DDM - Multi | 117.07 - 162.70 | 136.26 | -66.3% |
| Market Cap (mil) | 12,616.92 |
| Beta | 1.31 |
| Outstanding shares (mil) | 31.23 |
| Enterprise Value (mil) | -1,675.48 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.65% |
| Cost of Debt | 9.33% |
| WACC | 14.52% |