As of 2025-07-07, the Intrinsic Value of Coral India Finance and Housing Ltd (CORALFINAC.NS) is 41.25 INR. This CORALFINAC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.53 INR, the upside of Coral India Finance and Housing Ltd is -9.40%.
The range of the Intrinsic Value is 36.01 - 49.18 INR
Based on its market price of 45.53 INR and our intrinsic valuation, Coral India Finance and Housing Ltd (CORALFINAC.NS) is overvalued by 9.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.01 - 49.18 | 41.25 | -9.4% |
| DCF (Growth 10y) | 41.13 - 54.56 | 46.53 | 2.2% |
| DCF (EBITDA 5y) | 51.67 - 58.72 | 54.68 | 20.1% |
| DCF (EBITDA 10y) | 52.51 - 62.11 | 56.74 | 24.6% |
| Fair Value | 85.84 - 85.84 | 85.84 | 88.54% |
| P/E | 62.32 - 89.33 | 82.29 | 80.7% |
| EV/EBITDA | 52.09 - 56.98 | 54.51 | 19.7% |
| EPV | 39.17 - 45.91 | 42.54 | -6.6% |
| DDM - Stable | 16.30 - 31.30 | 23.80 | -47.7% |
| DDM - Multi | 16.91 - 26.00 | 20.55 | -54.9% |
| Market Cap (mil) | 1,834.86 |
| Beta | 0.51 |
| Outstanding shares (mil) | 40.30 |
| Enterprise Value (mil) | 1,676.07 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.56% |
| Cost of Debt | 7.46% |
| WACC | 11.85% |