As of 2026-04-02, the Intrinsic Value of IndoStar Capital Finance Ltd (INDOSTAR.NS) is 46.78 INR. This INDOSTAR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 195.14 INR, the upside of IndoStar Capital Finance Ltd is -76.00%.
The range of the Intrinsic Value is (40.73) - 233.67 INR
Based on its market price of 195.14 INR and our intrinsic valuation, IndoStar Capital Finance Ltd (INDOSTAR.NS) is overvalued by 76.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (40.73) - 233.67 | 46.78 | -76.0% |
| DCF (Growth 10y) | (25.93) - 223.68 | 55.09 | -71.8% |
| DCF (EBITDA 5y) | (0.50) - 291.13 | 135.03 | -30.8% |
| DCF (EBITDA 10y) | (1.95) - 265.37 | 113.22 | -42.0% |
| Fair Value | 185.89 - 185.89 | 185.89 | -4.74% |
| P/E | 38.19 - 565.09 | 284.55 | 45.8% |
| EV/EBITDA | 151.56 - 797.65 | 415.48 | 112.9% |
| EPV | 48.83 - 208.98 | 128.91 | -33.9% |
| DDM - Stable | 199.90 - 432.91 | 316.41 | 62.1% |
| DDM - Multi | 19.85 - 33.64 | 24.99 | -87.2% |
| Market Cap (mil) | 31,522.92 |
| Beta | 1.30 |
| Outstanding shares (mil) | 161.54 |
| Enterprise Value (mil) | 84,979.41 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.37% |
| Cost of Debt | 12.66% |
| WACC | 12.93% |