As of 2025-05-15, the Intrinsic Value of Crest Ventures Ltd (CREST.NS) is 256.84 INR. This CREST.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 389.50 INR, the upside of Crest Ventures Ltd is -34.10%.
The range of the Intrinsic Value is 197.87 - 358.20 INR
Based on its market price of 389.50 INR and our intrinsic valuation, Crest Ventures Ltd (CREST.NS) is overvalued by 34.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 197.87 - 358.20 | 256.84 | -34.1% |
| DCF (Growth 10y) | 210.14 - 352.73 | 263.53 | -32.3% |
| DCF (EBITDA 5y) | 284.05 - 352.77 | 324.15 | -16.8% |
| DCF (EBITDA 10y) | 269.28 - 369.40 | 319.58 | -18.0% |
| Fair Value | 806.28 - 806.28 | 806.28 | 107.00% |
| P/E | 376.94 - 592.13 | 462.70 | 18.8% |
| EV/EBITDA | 328.58 - 478.42 | 394.94 | 1.4% |
| EPV | 75.86 - 119.65 | 97.76 | -74.9% |
| DDM - Stable | 134.98 - 284.45 | 209.71 | -46.2% |
| DDM - Multi | 103.33 - 173.47 | 129.84 | -66.7% |
| Market Cap (mil) | 10,983.90 |
| Beta | 1.95 |
| Outstanding shares (mil) | 28.20 |
| Enterprise Value (mil) | 12,268.89 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.47% |
| Cost of Debt | 5.73% |
| WACC | 13.63% |