As of 2025-08-04, the Intrinsic Value of Indbank Merchant Banking Services Ltd (INDBANK.NS) is 37.73 INR. This INDBANK.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.60 INR, the upside of Indbank Merchant Banking Services Ltd is 15.70%.
The range of the Intrinsic Value is 34.94 - 42.05 INR
Based on its market price of 32.60 INR and our intrinsic valuation, Indbank Merchant Banking Services Ltd (INDBANK.NS) is undervalued by 15.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.94 - 42.05 | 37.73 | 15.7% |
| DCF (Growth 10y) | 38.56 - 46.73 | 41.81 | 28.2% |
| DCF (EBITDA 5y) | 47.06 - 82.00 | 63.16 | 93.7% |
| DCF (EBITDA 10y) | 46.90 - 78.65 | 60.72 | 86.3% |
| Fair Value | 43.66 - 43.66 | 43.66 | 33.93% |
| P/E | 23.34 - 33.95 | 29.38 | -9.9% |
| EV/EBITDA | 40.83 - 87.89 | 55.67 | 70.8% |
| EPV | 35.79 - 39.94 | 37.86 | 16.1% |
| DDM - Stable | 8.47 - 16.93 | 12.70 | -61.0% |
| DDM - Multi | 10.80 - 17.22 | 13.31 | -59.2% |
| Market Cap (mil) | 1,446.79 |
| Beta | 1.32 |
| Outstanding shares (mil) | 44.38 |
| Enterprise Value (mil) | 578.68 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.86% |
| Cost of Debt | 7.46% |
| WACC | 13.86% |