What is the intrinsic value of CARERATING.NS?

As of 2025-05-12, the Intrinsic Value of CARE Ratings Ltd (CARERATING.NS) is 465.68 INR. This CARERATING.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,287.60 INR, the upside of CARE Ratings Ltd is -63.80%.

The range of the Intrinsic Value is 383.48 - 605.49 INR

Is CARERATING.NS undervalued or overvalued?

Based on its market price of 1,287.60 INR and our intrinsic valuation, CARE Ratings Ltd (CARERATING.NS) is overvalued by 63.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	383.48 - 605.49	465.68	-63.8%
DCF (Growth 10y)	470.61 - 712.69	561.07	-56.4%
DCF (EBITDA 5y)	869.04 - 1,271.32	1,057.05	-17.9%
DCF (EBITDA 10y)	855.37 - 1,283.71	1,049.71	-18.5%
Fair Value	198.32 - 198.32	198.32	-84.60%
P/E	1,206.47 - 1,467.56	1,297.26	0.8%
EV/EBITDA	936.09 - 1,542.67	1,227.47	-4.7%
EPV	226.40 - 264.33	245.36	-80.9%
DDM - Stable	287.98 - 630.87	459.43	-64.3%
DDM - Multi	527.44 - 860.84	651.01	-49.4%