As of 2025-07-11, the Intrinsic Value of Dhunseri Investments Ltd (DHUNINV.NS) is 2,157.92 INR. This DHUNINV.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1,485.00 INR, the upside of Dhunseri Investments Ltd is 45.30%.
The range of the Intrinsic Value is 1,427.26 - 3,784.03 INR
Based on its market price of 1,485.00 INR and our intrinsic valuation, Dhunseri Investments Ltd (DHUNINV.NS) is undervalued by 45.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (394.73) - (363.88) | (373.35) | -125.1% |
| DCF (Growth 10y) | 1,427.26 - 3,784.03 | 2,157.92 | 45.3% |
| DCF (EBITDA 5y) | 5,086.72 - 6,435.35 | 5,540.92 | 273.1% |
| DCF (EBITDA 10y) | 7,041.27 - 9,706.75 | 8,023.64 | 440.3% |
| Fair Value | 3,720.40 - 3,720.40 | 3,720.40 | 150.53% |
| P/E | 1,562.57 - 3,975.60 | 2,388.07 | 60.8% |
| EV/EBITDA | 1,424.95 - 3,787.34 | 2,583.45 | 74.0% |
| EPV | (859.13) - (1,008.05) | (933.59) | -162.9% |
| DDM - Stable | 994.98 - 2,399.35 | 1,697.16 | 14.3% |
| DDM - Multi | 3,261.35 - 6,204.60 | 4,285.15 | 188.6% |
| Market Cap (mil) | 9,058.50 |
| Beta | 1.32 |
| Outstanding shares (mil) | 6.10 |
| Enterprise Value (mil) | 10,702.62 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.03% |
| Cost of Debt | 4.25% |
| WACC | 9.39% |