As of 2025-05-16, the Intrinsic Value of Consolidated Construction Consortium Ltd (CCCL.NS) is 128.96 INR. This CCCL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.10 INR, the upside of Consolidated Construction Consortium Ltd is 612.50%.
The range of the Intrinsic Value is 108.85 - 159.24 INR
Based on its market price of 18.10 INR and our intrinsic valuation, Consolidated Construction Consortium Ltd (CCCL.NS) is undervalued by 612.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 108.85 - 159.24 | 128.96 | 612.5% |
| DCF (Growth 10y) | 119.45 - 172.18 | 140.64 | 677.0% |
| DCF (EBITDA 5y) | 106.96 - 137.21 | 118.25 | 553.3% |
| DCF (EBITDA 10y) | 118.41 - 157.43 | 134.14 | 641.1% |
| Fair Value | 817.58 - 817.58 | 817.58 | 4,416.99% |
| P/E | 191.89 - 548.76 | 295.86 | 1534.6% |
| EV/EBITDA | (3.37) - 137.17 | 62.10 | 243.1% |
| EPV | (7.42) - (9.04) | (8.23) | -145.5% |
| DDM - Stable | 119.91 - 232.45 | 176.18 | 873.4% |
| DDM - Multi | 58.88 - 94.31 | 72.89 | 302.7% |
| Market Cap (mil) | 7,569.24 |
| Beta | -5.55 |
| Outstanding shares (mil) | 418.19 |
| Enterprise Value (mil) | 8,888.70 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.38% |
| Cost of Debt | 4.25% |
| WACC | 13.97% |