As of 2025-08-04, the Intrinsic Value of Consolidated Finvest & Holdings Ltd (CONSOFINVT.NS) is 211.49 INR. This CONSOFINVT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 198.51 INR, the upside of Consolidated Finvest & Holdings Ltd is 6.50%.
The range of the Intrinsic Value is 182.66 - 254.22 INR
Based on its market price of 198.51 INR and our intrinsic valuation, Consolidated Finvest & Holdings Ltd (CONSOFINVT.NS) is undervalued by 6.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 182.66 - 254.22 | 211.49 | 6.5% |
| DCF (Growth 10y) | 207.72 - 276.73 | 235.82 | 18.8% |
| DCF (EBITDA 5y) | 256.39 - 411.39 | 277.29 | 39.7% |
| DCF (EBITDA 10y) | 261.20 - 399.58 | 285.36 | 43.8% |
| Fair Value | 837.23 - 837.23 | 837.23 | 321.75% |
| P/E | 203.75 - 646.34 | 394.23 | 98.6% |
| EV/EBITDA | 217.67 - 455.82 | 282.09 | 42.1% |
| EPV | 340.66 - 394.79 | 367.73 | 85.2% |
| DDM - Stable | 116.89 - 214.09 | 165.49 | -16.6% |
| DDM - Multi | 56.07 - 83.34 | 67.28 | -66.1% |
| Market Cap (mil) | 6,417.83 |
| Beta | 1.11 |
| Outstanding shares (mil) | 32.33 |
| Enterprise Value (mil) | 6,417.43 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.07% |
| Cost of Debt | 5.00% |
| WACC | 11.31% |