As of 2025-05-19, the Intrinsic Value of Emkay Global Financial Services Ltd (EMKAY.NS) is 324.92 INR. This EMKAY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 219.77 INR, the upside of Emkay Global Financial Services Ltd is 47.80%.
The range of the Intrinsic Value is 313.35 - 339.84 INR
Based on its market price of 219.77 INR and our intrinsic valuation, Emkay Global Financial Services Ltd (EMKAY.NS) is undervalued by 47.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 313.35 - 339.84 | 324.92 | 47.8% |
| DCF (Growth 10y) | 326.01 - 353.61 | 338.14 | 53.9% |
| DCF (EBITDA 5y) | 289.01 - 396.63 | 324.02 | 47.4% |
| DCF (EBITDA 10y) | 311.95 - 391.49 | 337.94 | 53.8% |
| Fair Value | 580.50 - 580.50 | 580.50 | 164.14% |
| P/E | 212.47 - 385.45 | 251.82 | 14.6% |
| EV/EBITDA | 295.92 - 541.91 | 402.08 | 83.0% |
| EPV | 261.48 - 270.71 | 266.09 | 21.1% |
| DDM - Stable | 98.60 - 160.68 | 129.64 | -41.0% |
| DDM - Multi | 59.38 - 76.20 | 66.79 | -69.6% |
| Market Cap (mil) | 5,575.56 |
| Beta | 0.18 |
| Outstanding shares (mil) | 25.37 |
| Enterprise Value (mil) | 194.13 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.75% |
| Cost of Debt | 10.03% |
| WACC | 15.02% |