What is the intrinsic value of EXCEL.NS?
As of 2025-05-21, the Intrinsic Value of Excel Realty N Infra Ltd (EXCEL.NS) is
0.10 INR. This EXCEL.NS valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.75 INR, the upside of Excel Realty N Infra Ltd is
-86.87%.
Is EXCEL.NS undervalued or overvalued?
Based on its market price of 0.75 INR and our intrinsic valuation, Excel Realty N Infra Ltd (EXCEL.NS) is overvalued by 86.87%.
EXCEL.NS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(0.32) - (0.19) |
(0.24) |
-131.8% |
| DCF (Growth 10y) |
(0.18) - (0.28) |
(0.22) |
-128.9% |
| DCF (EBITDA 5y) |
(0.13) - (0.20) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(0.14) - (0.20) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.10 - 0.10 |
0.10 |
-86.87% |
| P/E |
0.13 - 0.56 |
0.27 |
-64.5% |
| EV/EBITDA |
0.19 - 0.36 |
0.21 |
-72.4% |
| EPV |
(0.08) - (0.10) |
(0.09) |
-111.6% |
| DDM - Stable |
0.15 - 0.35 |
0.25 |
-66.8% |
| DDM - Multi |
0.09 - 0.16 |
0.12 |
-84.2% |
EXCEL.NS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,058.03 |
| Beta |
1.03 |
| Outstanding shares (mil) |
1,410.70 |
| Enterprise Value (mil) |
1,054.56 |
| Market risk premium |
8.31% |
| Cost of Equity |
11.14% |
| Cost of Debt |
8.53% |
| WACC |
11.14% |