As of 2025-07-16, the Intrinsic Value of Excel Realty N Infra Ltd (EXCEL.NS) is 0.24 INR. This EXCEL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.00 INR, the upside of Excel Realty N Infra Ltd is -75.70%.
The range of the Intrinsic Value is 0.18 - 0.35 INR
Based on its market price of 1.00 INR and our intrinsic valuation, Excel Realty N Infra Ltd (EXCEL.NS) is overvalued by 75.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.18 - 0.35 | 0.24 | -75.7% |
| DCF (Growth 10y) | 0.21 - 0.36 | 0.26 | -73.9% |
| DCF (EBITDA 5y) | 0.22 - 0.56 | 0.38 | -61.7% |
| DCF (EBITDA 10y) | 0.24 - 0.56 | 0.39 | -60.8% |
| Fair Value | 0.02 - 0.02 | 0.02 | -97.55% |
| P/E | 0.17 - 0.37 | 0.25 | -75.5% |
| EV/EBITDA | 0.09 - 0.21 | 0.15 | -85.2% |
| EPV | 0.01 - 0.01 | 0.01 | -99.2% |
| DDM - Stable | 0.04 - 0.09 | 0.06 | -93.8% |
| DDM - Multi | 0.15 - 0.28 | 0.20 | -80.2% |
| Market Cap (mil) | 1,410.70 |
| Beta | 1.22 |
| Outstanding shares (mil) | 1,410.70 |
| Enterprise Value (mil) | 1,404.95 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.14% |
| Cost of Debt | 12.20% |
| WACC | 11.14% |