As of 2025-05-17, the Intrinsic Value of Aditya Birla Money Ltd (BIRLAMONEY.NS) is 97.77 INR. This BIRLAMONEY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 163.14 INR, the upside of Aditya Birla Money Ltd is -40.10%.
The range of the Intrinsic Value is 60.21 - 161.80 INR
Based on its market price of 163.14 INR and our intrinsic valuation, Aditya Birla Money Ltd (BIRLAMONEY.NS) is overvalued by 40.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 60.21 - 161.80 | 97.77 | -40.1% |
| DCF (Growth 10y) | 133.75 - 278.09 | 187.64 | 15.0% |
| DCF (EBITDA 5y) | 96.91 - 293.54 | 193.45 | 18.6% |
| DCF (EBITDA 10y) | 140.10 - 342.33 | 232.60 | 42.6% |
| Fair Value | 359.79 - 359.79 | 359.79 | 120.54% |
| P/E | 166.23 - 283.80 | 199.27 | 22.1% |
| EV/EBITDA | 89.47 - 344.63 | 218.60 | 34.0% |
| EPV | 51.59 - 102.99 | 77.29 | -52.6% |
| DDM - Stable | 46.02 - 79.51 | 62.76 | -61.5% |
| DDM - Multi | 39.04 - 53.09 | 45.03 | -72.4% |
| Market Cap (mil) | 9,219.04 |
| Beta | 1.23 |
| Outstanding shares (mil) | 56.51 |
| Enterprise Value (mil) | 15,114.53 |
| Market risk premium | 8.31% |
| Cost of Equity | 21.09% |
| Cost of Debt | 9.61% |
| WACC | 12.63% |