As of 2025-08-13, the Intrinsic Value of Dhunseri Ventures Ltd (DVL.NS) is 186.80 INR. This DVL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 367.00 INR, the upside of Dhunseri Ventures Ltd is -49.10%.
The range of the Intrinsic Value is 111.37 - 339.36 INR
Based on its market price of 367.00 INR and our intrinsic valuation, Dhunseri Ventures Ltd (DVL.NS) is overvalued by 49.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (61.59) - (60.20) | (61.14) | -116.7% |
| DCF (Growth 10y) | 111.37 - 339.36 | 186.80 | -49.1% |
| DCF (EBITDA 5y) | 660.12 - 1,181.33 | 854.21 | 132.8% |
| DCF (EBITDA 10y) | 830.18 - 1,737.78 | 1,163.04 | 216.9% |
| Fair Value | 1,029.12 - 1,029.12 | 1,029.12 | 180.41% |
| P/E | 808.48 - 1,039.24 | 919.59 | 150.6% |
| EV/EBITDA | 270.67 - 629.19 | 422.90 | 15.2% |
| EPV | (129.72) - (160.13) | (144.92) | -139.5% |
| DDM - Stable | 191.65 - 492.50 | 342.08 | -6.8% |
| DDM - Multi | 416.45 - 882.16 | 571.12 | 55.6% |
| Market Cap (mil) | 12,852.34 |
| Beta | 1.64 |
| Outstanding shares (mil) | 35.02 |
| Enterprise Value (mil) | 14,558.52 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.28% |
| Cost of Debt | 9.25% |
| WACC | 13.36% |