As of 2025-05-18, the Intrinsic Value of IIFL Finance Ltd (IIFL.NS) is 214.41 INR. This IIFL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 413.95 INR, the upside of IIFL Finance Ltd is -48.20%.
The range of the Intrinsic Value is (32.83) - 714.44 INR
Based on its market price of 413.95 INR and our intrinsic valuation, IIFL Finance Ltd (IIFL.NS) is overvalued by 48.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (32.83) - 714.44 | 214.41 | -48.2% |
| DCF (Growth 10y) | 169.47 - 992.06 | 443.00 | 7.0% |
| DCF (EBITDA 5y) | (80.58) - 183.34 | 45.39 | -89.0% |
| DCF (EBITDA 10y) | 123.97 - 444.92 | 274.46 | -33.7% |
| Fair Value | 294.13 - 294.13 | 294.13 | -28.94% |
| P/E | 170.71 - 775.61 | 476.57 | 15.1% |
| EV/EBITDA | 18.12 - 446.31 | 210.94 | -49.0% |
| EPV | (227.68) - (126.77) | (177.23) | -142.8% |
| DDM - Stable | 49.91 - 98.21 | 74.06 | -82.1% |
| DDM - Multi | 151.40 - 237.01 | 185.17 | -55.3% |
| Market Cap (mil) | 175,870.80 |
| Beta | 1.53 |
| Outstanding shares (mil) | 424.86 |
| Enterprise Value (mil) | 538,376.80 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.86% |
| Cost of Debt | 5.00% |
| WACC | 7.63% |