What is the intrinsic value of FORCEMOT.NS?

As of 2025-05-15, the Intrinsic Value of Force Motors Ltd (FORCEMOT.NS) is 6,415.80 INR. This FORCEMOT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10,417.50 INR, the upside of Force Motors Ltd is -38.40%.

The range of the Intrinsic Value is 5,579.25 - 7,601.37 INR

Is FORCEMOT.NS undervalued or overvalued?

Based on its market price of 10,417.50 INR and our intrinsic valuation, Force Motors Ltd (FORCEMOT.NS) is overvalued by 38.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	5,579.25 - 7,601.37	6,415.80	-38.4%
DCF (Growth 10y)	8,709.43 - 12,185.08	10,154.48	-2.5%
DCF (EBITDA 5y)	24,066.93 - 40,002.15	32,620.78	213.1%
DCF (EBITDA 10y)	23,447.91 - 42,291.03	32,742.46	214.3%
Fair Value	15,188.55 - 15,188.55	15,188.55	45.80%
P/E	14,739.31 - 24,034.35	18,032.03	73.1%
EV/EBITDA	13,800.37 - 24,778.56	19,544.61	87.6%
EPV	2,228.90 - 2,641.95	2,435.43	-76.6%
DDM - Stable	2,266.82 - 4,153.34	3,210.08	-69.2%
DDM - Multi	4,865.24 - 7,185.58	5,820.51	-44.1%