As of 2025-07-07, the Intrinsic Value of Compuage Infocom Ltd (COMPINFO.NS) is (730.54) INR. This COMPINFO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.98 INR, the upside of Compuage Infocom Ltd is -36,996.10%.
The range of the Intrinsic Value is (2,325.99) - (462.97) INR
Based on its market price of 1.98 INR and our intrinsic valuation, Compuage Infocom Ltd (COMPINFO.NS) is overvalued by 36,996.10%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,325.99) - (462.97) | (730.54) | -36996.1% |
| DCF (Growth 10y) | (459.31) - (2,077.54) | (694.91) | -35196.7% |
| DCF (EBITDA 5y) | (407.09) - (510.56) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (423.58) - (569.85) | (1,234.50) | -123450.0% |
| Fair Value | -116.50 - -116.50 | -116.50 | -5,983.74% |
| P/E | (262.82) - (241.85) | (267.95) | -13632.6% |
| EV/EBITDA | (191.81) - (174.05) | (189.59) | -9675.0% |
| EPV | (1,113.67) - (1,747.60) | (1,430.64) | -72354.5% |
| DDM - Stable | (54.26) - (303.20) | (178.73) | -9126.9% |
| DDM - Multi | (50.97) - (312.76) | (96.65) | -4981.4% |
| Market Cap (mil) | 169.82 |
| Beta | -0.62 |
| Outstanding shares (mil) | 85.77 |
| Enterprise Value (mil) | 5,099.39 |
| Market risk premium | 8.31% |
| Cost of Equity | 22.49% |
| Cost of Debt | 9.61% |
| WACC | 7.99% |