As of 2025-07-10, the Intrinsic Value of Future Lifestyle Fashions Ltd (FLFL.NS) is (734.72) INR. This FLFL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.18 INR, the upside of Future Lifestyle Fashions Ltd is -33802.8%.

The range of the Intrinsic Value is (1,837.15) - (515.72) INR.

Is FLFL.NS undervalued or overvalued?

Based on its market price of 2.18 INR and our intrinsic valuation, Future Lifestyle Fashions Ltd (FLFL.NS) is overvalued by 33802.8%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

2.18 INR

Stock Price

(734.72) INR

Intrinsic Value

Intrinsic Value Details

FLFL.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(1,837.15) - (515.72)	(734.72)	-33802.8%
Peter Lynch Fair Value	-530.04 - -530.04	-530.04	-24413.76%
P/E Multiples	(1,946.30) - (2,130.75)	(2,271.21)	-104284.1%
EV/EBITDA Multiples	(458.80) - (501.54)	(483.20)	-22265.0%

FLFL.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
PC Jeweller Ltd	8.38 - 28.02	14.62	-20.7%
Arvind Fashions Ltd	269.87 - 514.44	357.35	-23.5%
PDS Multinational Fashions Ltd	1,377.03 - 2,293.39	1,719.52	5.6%
Shankara Building Products Ltd	1,185.93 - 1,806.58	1,430.19	43.0%
Goldlion Holdings Ltd	1.06 - 1.91	1.32	25.9%
Radhika Jeweltech Ltd	23.89 - 36.05	28.74	-66.6%
Khadim India Ltd	113.67 - 277.9	172.58	-34.0%
Brand Concepts Ltd	127.78 - 274.58	182.07	-47.2%
Thomas Scott (India) Ltd	75.02 - 423.94	129.18	-65.2%
Kuraudia Holdings Co Ltd	162.31 - 1,357.03	440.98	23.5%

FLFL.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	439
Beta	-0.74
Outstanding shares (mil)	201
Enterprise Value (mil)	30,145

Market risk premium	8.8%
Cost of Equity	62.45%
Cost of Debt	9.4%
WACC	8.5%