As of 2025-05-06, the Intrinsic Value of Central Depository Services (India) Ltd (CDSL.NS) is 352.34 INR. This CDSL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,313.50 INR, the upside of Central Depository Services (India) Ltd is -73.20%.
The range of the Intrinsic Value is 283.09 - 475.57 INR
Based on its market price of 1,313.50 INR and our intrinsic valuation, Central Depository Services (India) Ltd (CDSL.NS) is overvalued by 73.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 283.09 - 475.57 | 352.34 | -73.2% |
| DCF (Growth 10y) | 433.37 - 734.09 | 542.33 | -58.7% |
| DCF (EBITDA 5y) | 725.35 - 1,100.19 | 878.71 | -33.1% |
| DCF (EBITDA 10y) | 888.41 - 1,481.74 | 1,126.53 | -14.2% |
| Fair Value | 664.59 - 664.59 | 664.59 | -49.40% |
| P/E | 486.71 - 648.63 | 558.22 | -57.5% |
| EV/EBITDA | 613.33 - 855.45 | 738.93 | -43.7% |
| EPV | 96.81 - 122.80 | 109.80 | -91.6% |
| DDM - Stable | 147.68 - 339.11 | 243.39 | -81.5% |
| DDM - Multi | 308.68 - 537.39 | 390.95 | -70.2% |
| Market Cap (mil) | 274,521.50 |
| Beta | 1.99 |
| Outstanding shares (mil) | 209.00 |
| Enterprise Value (mil) | 272,766.47 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.83% |
| Cost of Debt | 5.00% |
| WACC | 13.83% |