As of 2025-06-13, the Intrinsic Value of Centrum Capital Ltd (CENTRUM.NS) is 258.66 INR. This CENTRUM.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.13 INR, the upside of Centrum Capital Ltd is 680.70%.
The range of the Intrinsic Value is 219.56 - 311.74 INR
Based on its market price of 33.13 INR and our intrinsic valuation, Centrum Capital Ltd (CENTRUM.NS) is undervalued by 680.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 219.56 - 311.74 | 258.66 | 680.7% |
| DCF (Growth 10y) | 264.30 - 367.54 | 308.32 | 830.6% |
| DCF (EBITDA 5y) | 140.22 - 228.20 | 180.95 | 446.2% |
| DCF (EBITDA 10y) | 210.15 - 303.68 | 252.21 | 661.3% |
| Fair Value | -23.25 - -23.25 | -23.25 | -170.19% |
| P/E | (57.48) - (69.11) | (66.62) | -301.1% |
| EV/EBITDA | 89.31 - 222.70 | 170.15 | 413.6% |
| EPV | (1.83) - 14.53 | 6.35 | -80.8% |
| DDM - Stable | (8.37) - (14.53) | (11.45) | -134.6% |
| DDM - Multi | (4.63) - (7.05) | (5.64) | -117.0% |
| Market Cap (mil) | 13,355.03 |
| Beta | 1.11 |
| Outstanding shares (mil) | 403.11 |
| Enterprise Value (mil) | 41,879.04 |
| Market risk premium | 8.31% |
| Cost of Equity | 34.34% |
| Cost of Debt | 7.04% |
| WACC | 12.29% |