As of 2026-06-12, the Intrinsic Value of Indus Towers Ltd (INDUSTOWER.NS) is 270.44 INR. This INDUSTOWER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 413.00 INR, the upside of Indus Towers Ltd is -34.50%.
The range of the Intrinsic Value is 205.56 - 384.10 INR
Based on its market price of 413.00 INR and our intrinsic valuation, Indus Towers Ltd (INDUSTOWER.NS) is overvalued by 34.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 205.56 - 384.10 | 270.44 | -34.5% |
| DCF (Growth 10y) | 232.73 - 407.49 | 297.19 | -28.0% |
| DCF (EBITDA 5y) | 511.15 - 1,209.09 | 751.41 | 81.9% |
| DCF (EBITDA 10y) | 432.48 - 1,038.80 | 637.12 | 54.3% |
| Fair Value | 677.32 - 677.32 | 677.32 | 64.00% |
| P/E | 351.29 - 769.98 | 493.96 | 19.6% |
| EV/EBITDA | 410.01 - 1,512.61 | 795.62 | 92.6% |
| EPV | 281.76 - 405.07 | 343.42 | -16.8% |
| DDM - Stable | 132.00 - 281.13 | 206.56 | -50.0% |
| DDM - Multi | 138.60 - 239.86 | 176.62 | -57.2% |
| Market Cap (mil) | 1,089,159.50 |
| Beta | 0.86 |
| Outstanding shares (mil) | 2,637.19 |
| Enterprise Value (mil) | 1,284,905.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.52% |
| Cost of Debt | 5.97% |
| WACC | 12.09% |