As of 2025-06-28, the Intrinsic Value of DB (International) Stock Brokers Ltd (DBSTOCKBRO.NS) is 33.34 INR. This DBSTOCKBRO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.06 INR, the upside of DB (International) Stock Brokers Ltd is 0.90%.
The range of the Intrinsic Value is 33.00 - 33.52 INR
Based on its market price of 33.06 INR and our intrinsic valuation, DB (International) Stock Brokers Ltd (DBSTOCKBRO.NS) is undervalued by 0.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.00 - 33.52 | 33.34 | 0.9% |
| DCF (Growth 10y) | 9.87 - (5.11) | 3.92 | -88.1% |
| DCF (EBITDA 5y) | 14.74 - 5.33 | 9.97 | -69.9% |
| DCF (EBITDA 10y) | 3.81 - (11.55) | (1,234.50) | -123450.0% |
| Fair Value | 41.34 - 41.34 | 41.34 | 25.05% |
| P/E | 19.48 - 31.78 | 24.84 | -24.9% |
| EV/EBITDA | 10.97 - 7.00 | 8.56 | -74.1% |
| EPV | 67.41 - 76.32 | 71.86 | 117.4% |
| DDM - Stable | 8.35 - 15.41 | 11.88 | -64.1% |
| DDM - Multi | 16.45 - 23.91 | 19.51 | -41.0% |
| Market Cap (mil) | 1,157.10 |
| Beta | 0.57 |
| Outstanding shares (mil) | 35.00 |
| Enterprise Value (mil) | 210.05 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.76% |
| Cost of Debt | 21.54% |
| WACC | 13.84% |