As of 2025-06-22, the Intrinsic Value of CESC Ltd (CESC.NS) is 86.61 INR. This CESC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 163.52 INR, the upside of CESC Ltd is -47.00%.
The range of the Intrinsic Value is 53.86 - 139.64 INR
Based on its market price of 163.52 INR and our intrinsic valuation, CESC Ltd (CESC.NS) is overvalued by 47.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.86 - 139.64 | 86.61 | -47.0% |
| DCF (Growth 10y) | 86.45 - 183.93 | 124.11 | -24.1% |
| DCF (EBITDA 5y) | 149.73 - 260.27 | 198.99 | 21.7% |
| DCF (EBITDA 10y) | 153.22 - 281.91 | 208.67 | 27.6% |
| Fair Value | 51.64 - 51.64 | 51.64 | -68.42% |
| P/E | 175.85 - 274.72 | 212.43 | 29.9% |
| EV/EBITDA | 160.33 - 594.75 | 338.28 | 106.9% |
| EPV | 175.50 - 260.30 | 217.90 | 33.3% |
| DDM - Stable | 35.17 - 73.72 | 54.44 | -66.7% |
| DDM - Multi | 54.01 - 86.80 | 66.49 | -59.3% |
| Market Cap (mil) | 216,757.20 |
| Beta | 1.58 |
| Outstanding shares (mil) | 1,325.57 |
| Enterprise Value (mil) | 356,117.22 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.58% |
| Cost of Debt | 8.27% |
| WACC | 13.69% |