As of 2025-06-12, the Intrinsic Value of Global Vectra Helicorp Ltd (GLOBALVECT.NS) is 155.57 INR. This GLOBALVECT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 233.50 INR, the upside of Global Vectra Helicorp Ltd is -33.40%.
The range of the Intrinsic Value is 46.60 - 375.97 INR
Based on its market price of 233.50 INR and our intrinsic valuation, Global Vectra Helicorp Ltd (GLOBALVECT.NS) is overvalued by 33.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.60 - 375.97 | 155.57 | -33.4% |
| DCF (Growth 10y) | 227.12 - 710.29 | 388.08 | 66.2% |
| DCF (EBITDA 5y) | 94.95 - 236.11 | 158.34 | -32.2% |
| DCF (EBITDA 10y) | 237.88 - 461.76 | 336.16 | 44.0% |
| Fair Value | -25.87 - -25.87 | -25.87 | -111.08% |
| P/E | (21.53) - 73.04 | 11.45 | -95.1% |
| EV/EBITDA | (99.98) - 251.83 | 46.76 | -80.0% |
| EPV | 399.07 - 667.11 | 533.09 | 128.3% |
| DDM - Stable | (20.55) - (38.63) | (29.59) | -112.7% |
| DDM - Multi | 43.50 - 64.79 | 52.14 | -77.7% |
| Market Cap (mil) | 3,269.00 |
| Beta | 1.42 |
| Outstanding shares (mil) | 14.00 |
| Enterprise Value (mil) | 7,799.09 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.84% |
| Cost of Debt | 5.97% |
| WACC | 9.15% |