As of 2025-05-27, the Intrinsic Value of Imagicaaworld Entertainment Ltd (IMAGICAA.NS) is 64.41 INR. This IMAGICAA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.71 INR, the upside of Imagicaaworld Entertainment Ltd is 1.10%.
The range of the Intrinsic Value is 52.35 - 85.19 INR
Based on its market price of 63.71 INR and our intrinsic valuation, Imagicaaworld Entertainment Ltd (IMAGICAA.NS) is undervalued by 1.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 52.35 - 85.19 | 64.41 | 1.1% |
| DCF (Growth 10y) | 53.37 - 81.27 | 63.83 | 0.2% |
| DCF (EBITDA 5y) | 99.00 - 156.89 | 143.29 | 124.9% |
| DCF (EBITDA 10y) | 78.22 - 126.49 | 109.45 | 71.8% |
| Fair Value | -21.30 - -21.30 | -21.30 | -133.44% |
| P/E | (15.92) - 145.76 | 48.89 | -23.3% |
| EV/EBITDA | 11.33 - 173.56 | 71.30 | 11.9% |
| EPV | 18.75 - 25.32 | 22.03 | -65.4% |
| DDM - Stable | (4.23) - (8.94) | (6.58) | -110.3% |
| DDM - Multi | 31.58 - 53.92 | 40.01 | -37.2% |
| Market Cap (mil) | 36,047.75 |
| Beta | 0.98 |
| Outstanding shares (mil) | 565.81 |
| Enterprise Value (mil) | 37,512.09 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.85% |
| Cost of Debt | 9.69% |
| WACC | 14.33% |