As of 2025-05-22, the Intrinsic Value of DB Corp Ltd (DBCORP.NS) is 215.90 INR. This DBCORP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 237.99 INR, the upside of DB Corp Ltd is -9.30%.
The range of the Intrinsic Value is 193.62 - 247.00 INR
Based on its market price of 237.99 INR and our intrinsic valuation, DB Corp Ltd (DBCORP.NS) is overvalued by 9.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 193.62 - 247.00 | 215.90 | -9.3% |
| DCF (Growth 10y) | 234.92 - 294.39 | 260.02 | 9.3% |
| DCF (EBITDA 5y) | 215.09 - 279.24 | 243.67 | 2.4% |
| DCF (EBITDA 10y) | 249.43 - 318.27 | 279.77 | 17.6% |
| Fair Value | 608.77 - 608.77 | 608.77 | 155.80% |
| P/E | 243.63 - 488.74 | 323.76 | 36.0% |
| EV/EBITDA | 234.43 - 324.36 | 284.54 | 19.6% |
| EPV | 246.54 - 281.95 | 264.24 | 11.0% |
| DDM - Stable | 115.30 - 206.09 | 160.69 | -32.5% |
| DDM - Multi | 165.24 - 216.83 | 186.91 | -21.5% |
| Market Cap (mil) | 42,407.44 |
| Beta | 1.60 |
| Outstanding shares (mil) | 178.19 |
| Enterprise Value (mil) | 37,539.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.92% |
| Cost of Debt | 8.24% |
| WACC | 14.42% |