As of 2025-07-16, the Intrinsic Value of Capacite Infraprojects Ltd (CAPACITE.NS) is 207.40 INR. This CAPACITE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 318.15 INR, the upside of Capacite Infraprojects Ltd is -34.80%.
The range of the Intrinsic Value is 142.58 - 343.81 INR
Based on its market price of 318.15 INR and our intrinsic valuation, Capacite Infraprojects Ltd (CAPACITE.NS) is overvalued by 34.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 142.58 - 343.81 | 207.40 | -34.8% |
| DCF (Growth 10y) | 318.42 - 769.62 | 463.63 | 45.7% |
| DCF (EBITDA 5y) | 600.07 - 1,537.90 | 1,034.92 | 225.3% |
| DCF (EBITDA 10y) | 596.25 - 1,705.00 | 1,054.85 | 231.6% |
| Fair Value | 598.59 - 598.59 | 598.59 | 88.15% |
| P/E | 328.50 - 555.97 | 434.05 | 36.4% |
| EV/EBITDA | 419.43 - 886.34 | 637.13 | 100.3% |
| EPV | 164.04 - 270.18 | 217.11 | -31.8% |
| DDM - Stable | 106.23 - 262.70 | 184.46 | -42.0% |
| DDM - Multi | 243.89 - 509.79 | 334.27 | 5.1% |
| Market Cap (mil) | 26,915.49 |
| Beta | 1.48 |
| Outstanding shares (mil) | 84.60 |
| Enterprise Value (mil) | 30,232.44 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.49% |
| Cost of Debt | 16.65% |
| WACC | 15.10% |