As of 2025-06-28, the Intrinsic Value of Focus Lighting and Fixtures Ltd (FOCUS.NS) is 72.50 INR. This FOCUS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.95 INR, the upside of Focus Lighting and Fixtures Ltd is -34.70%.
The range of the Intrinsic Value is 60.04 - 92.44 INR
Based on its market price of 110.95 INR and our intrinsic valuation, Focus Lighting and Fixtures Ltd (FOCUS.NS) is overvalued by 34.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 60.04 - 92.44 | 72.50 | -34.7% |
| DCF (Growth 10y) | 90.85 - 138.59 | 109.36 | -1.4% |
| DCF (EBITDA 5y) | 141.55 - 189.05 | 155.14 | 39.8% |
| DCF (EBITDA 10y) | 153.45 - 218.82 | 175.19 | 57.9% |
| Fair Value | 93.34 - 93.34 | 93.34 | -15.88% |
| P/E | 102.37 - 125.01 | 115.12 | 3.8% |
| EV/EBITDA | 75.43 - 96.05 | 80.54 | -27.4% |
| EPV | 32.34 - 40.49 | 36.42 | -67.2% |
| DDM - Stable | 19.57 - 40.35 | 29.96 | -73.0% |
| DDM - Multi | 56.87 - 90.29 | 69.72 | -37.2% |
| Market Cap (mil) | 7,348.22 |
| Beta | 0.71 |
| Outstanding shares (mil) | 66.23 |
| Enterprise Value (mil) | 7,421.57 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.84% |
| Cost of Debt | 5.00% |
| WACC | 13.67% |