DIVISLAB.NS
Divi's Laboratories Ltd
Price:  
6,544.50 
INR
Volume:  
361,092.00
India | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DIVISLAB.NS Intrinsic Value

-79.00 %
Upside

What is the intrinsic value of DIVISLAB.NS?

As of 2025-06-08, the Intrinsic Value of Divi's Laboratories Ltd (DIVISLAB.NS) is 1,371.32 INR. This DIVISLAB.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6,544.50 INR, the upside of Divi's Laboratories Ltd is -79.00%.

The range of the Intrinsic Value is 1,061.31 - 2,028.76 INR

Is DIVISLAB.NS undervalued or overvalued?

Based on its market price of 6,544.50 INR and our intrinsic valuation, Divi's Laboratories Ltd (DIVISLAB.NS) is overvalued by 79.00%.

6,544.50 INR
Stock Price
1,371.32 INR
Intrinsic Value
Intrinsic Value Details

DIVISLAB.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1,061.31 - 2,028.76 1,371.32 -79.0%
DCF (Growth 10y) 1,402.46 - 2,747.25 1,836.73 -71.9%
DCF (EBITDA 5y) 2,977.54 - 5,265.39 4,059.61 -38.0%
DCF (EBITDA 10y) 2,949.54 - 5,956.32 4,250.96 -35.0%
Fair Value 1,336.01 - 1,336.01 1,336.01 -79.59%
P/E 2,537.89 - 3,550.35 2,994.92 -54.2%
EV/EBITDA 2,225.02 - 3,342.45 2,842.80 -56.6%
EPV 518.71 - 689.76 604.23 -90.8%
DDM - Stable 439.11 - 1,202.19 820.65 -87.5%
DDM - Multi 928.65 - 1,984.17 1,266.03 -80.7%

DIVISLAB.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,737,368.40
Beta 0.80
Outstanding shares (mil) 265.47
Enterprise Value (mil) 1,701,428.40
Market risk premium 8.31%
Cost of Equity 13.69%
Cost of Debt 19.14%
WACC 13.69%