As of 2025-06-12, the Intrinsic Value of Indus Towers Ltd (INDUSTOWER.NS) is 453.98 INR. This INDUSTOWER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 387.90 INR, the upside of Indus Towers Ltd is 17.00%.
The range of the Intrinsic Value is 341.59 - 671.56 INR
Based on its market price of 387.90 INR and our intrinsic valuation, Indus Towers Ltd (INDUSTOWER.NS) is undervalued by 17.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 341.59 - 671.56 | 453.98 | 17.0% |
| DCF (Growth 10y) | 381.06 - 703.42 | 492.52 | 27.0% |
| DCF (EBITDA 5y) | 567.82 - 1,190.03 | 880.82 | 127.1% |
| DCF (EBITDA 10y) | 533.38 - 1,114.89 | 803.88 | 107.2% |
| Fair Value | 941.49 - 941.49 | 941.49 | 142.71% |
| P/E | 616.86 - 1,140.33 | 781.73 | 101.5% |
| EV/EBITDA | 456.33 - 1,366.22 | 856.92 | 120.9% |
| EPV | 217.08 - 323.80 | 270.44 | -30.3% |
| DDM - Stable | 198.60 - 459.24 | 328.92 | -15.2% |
| DDM - Multi | 209.80 - 395.48 | 275.96 | -28.9% |
| Market Cap (mil) | 1,022,985.40 |
| Beta | 1.08 |
| Outstanding shares (mil) | 2,637.24 |
| Enterprise Value (mil) | 1,215,982.40 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.33% |
| Cost of Debt | 5.73% |
| WACC | 11.83% |