As of 2026-04-06, the Intrinsic Value of Cantabil Retail India Ltd (CANTABIL.NS) is 158.51 INR. This CANTABIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 237.17 INR, the upside of Cantabil Retail India Ltd is -33.20%.
The range of the Intrinsic Value is 119.69 - 222.68 INR
Based on its market price of 237.17 INR and our intrinsic valuation, Cantabil Retail India Ltd (CANTABIL.NS) is overvalued by 33.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 119.69 - 222.68 | 158.51 | -33.2% |
| DCF (Growth 10y) | 182.88 - 312.85 | 232.31 | -2.0% |
| DCF (EBITDA 5y) | 207.91 - 297.93 | 242.05 | 2.1% |
| DCF (EBITDA 10y) | 258.75 - 382.74 | 307.44 | 29.6% |
| Fair Value | 266.12 - 266.12 | 266.12 | 12.21% |
| P/E | 167.03 - 241.64 | 218.03 | -8.1% |
| EV/EBITDA | 109.67 - 271.57 | 172.18 | -27.4% |
| EPV | 76.27 - 108.31 | 92.29 | -61.1% |
| DDM - Stable | 57.63 - 111.47 | 84.55 | -64.4% |
| DDM - Multi | 102.64 - 154.14 | 123.22 | -48.0% |
| Market Cap (mil) | 19,836.90 |
| Beta | 0.84 |
| Outstanding shares (mil) | 83.64 |
| Enterprise Value (mil) | 24,823.39 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.76% |
| Cost of Debt | 6.54% |
| WACC | 12.26% |