As of 2025-08-02, the Intrinsic Value of Infibeam Avenues Ltd (INFIBEAM.NS) is 13.80 INR. This INFIBEAM.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.38 INR, the upside of Infibeam Avenues Ltd is -10.30%.
The range of the Intrinsic Value is 11.15 - 18.22 INR
Based on its market price of 15.38 INR and our intrinsic valuation, Infibeam Avenues Ltd (INFIBEAM.NS) is overvalued by 10.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.15 - 18.22 | 13.80 | -10.3% |
| DCF (Growth 10y) | 23.30 - 40.92 | 29.90 | 94.4% |
| DCF (EBITDA 5y) | 31.90 - 55.87 | 42.15 | 174.0% |
| DCF (EBITDA 10y) | 48.11 - 95.20 | 67.19 | 336.9% |
| Fair Value | 13.46 - 13.46 | 13.46 | -12.49% |
| P/E | 14.66 - 23.57 | 19.24 | 25.1% |
| EV/EBITDA | 11.24 - 21.44 | 16.58 | 7.8% |
| EPV | 2.19 - 2.74 | 2.47 | -84.0% |
| DDM - Stable | 2.77 - 5.94 | 4.36 | -71.7% |
| DDM - Multi | 12.50 - 21.99 | 16.05 | 4.3% |
| Market Cap (mil) | 53,478.87 |
| Beta | -5.08 |
| Outstanding shares (mil) | 3,477.17 |
| Enterprise Value (mil) | 51,889.57 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.60% |
| Cost of Debt | 16.97% |
| WACC | 16.59% |