As of 2025-06-07, the Intrinsic Value of Cupid Ltd (CUPID.NS) is 24.07 INR. This CUPID.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 108.00 INR, the upside of Cupid Ltd is -77.70%.
The range of the Intrinsic Value is 19.12 - 33.81 INR
Based on its market price of 108.00 INR and our intrinsic valuation, Cupid Ltd (CUPID.NS) is overvalued by 77.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.12 - 33.81 | 24.07 | -77.7% |
| DCF (Growth 10y) | 21.73 - 36.79 | 26.87 | -75.1% |
| DCF (EBITDA 5y) | 40.29 - 74.29 | 52.96 | -51.0% |
| DCF (EBITDA 10y) | 37.55 - 71.64 | 50.03 | -53.7% |
| Fair Value | 49.42 - 49.42 | 49.42 | -54.24% |
| P/E | 41.94 - 90.50 | 60.52 | -44.0% |
| EV/EBITDA | 37.32 - 87.01 | 52.63 | -51.3% |
| EPV | 7.75 - 9.57 | 8.66 | -92.0% |
| DDM - Stable | 13.17 - 33.37 | 23.27 | -78.5% |
| DDM - Multi | 14.73 - 29.34 | 19.64 | -81.8% |
| Market Cap (mil) | 28,981.80 |
| Beta | 1.11 |
| Outstanding shares (mil) | 268.35 |
| Enterprise Value (mil) | 28,491.56 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.92% |
| Cost of Debt | 7.46% |
| WACC | 11.90% |