As of 2025-05-16, the Intrinsic Value of Coral India Finance and Housing Ltd (CORALFINAC.NS) is 48.79 INR. This CORALFINAC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.53 INR, the upside of Coral India Finance and Housing Ltd is 20.40%.
The range of the Intrinsic Value is 41.50 - 60.55 INR
Based on its market price of 40.53 INR and our intrinsic valuation, Coral India Finance and Housing Ltd (CORALFINAC.NS) is undervalued by 20.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.50 - 60.55 | 48.79 | 20.4% |
| DCF (Growth 10y) | 50.13 - 71.36 | 58.33 | 43.9% |
| DCF (EBITDA 5y) | 43.60 - 53.52 | 48.37 | 19.3% |
| DCF (EBITDA 10y) | 51.62 - 64.67 | 57.70 | 42.4% |
| Fair Value | 122.56 - 122.56 | 122.56 | 202.40% |
| P/E | 27.98 - 54.22 | 40.53 | 0.0% |
| EV/EBITDA | 40.65 - 49.87 | 46.18 | 13.9% |
| EPV | 44.93 - 54.23 | 49.58 | 22.3% |
| DDM - Stable | 22.09 - 45.96 | 34.02 | -16.1% |
| DDM - Multi | 19.62 - 32.35 | 24.47 | -39.6% |
| Market Cap (mil) | 1,633.36 |
| Beta | 0.56 |
| Outstanding shares (mil) | 40.30 |
| Enterprise Value (mil) | 1,443.09 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.01% |
| Cost of Debt | 7.46% |
| WACC | 11.08% |