As of 2025-07-16, the Intrinsic Value of INOX Leisure Ltd (INOXLEISUR.NS) is 709.59 INR. This INOXLEISUR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 507.10 INR, the upside of INOX Leisure Ltd is 39.90%.
The range of the Intrinsic Value is 453.50 - 1,223.56 INR
Based on its market price of 507.10 INR and our intrinsic valuation, INOX Leisure Ltd (INOXLEISUR.NS) is undervalued by 39.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (97.17) - 43.68 | (50.22) | -109.9% |
| DCF (Growth 10y) | 453.50 - 1,223.56 | 709.59 | 39.9% |
| DCF (EBITDA 5y) | 333.71 - 469.43 | 414.61 | -18.2% |
| DCF (EBITDA 10y) | 1,901.48 - 2,731.56 | 2,343.64 | 362.2% |
| Fair Value | -5.23 - -5.23 | -5.23 | -101.03% |
| P/E | (40.53) - (33.10) | (39.57) | -107.8% |
| EV/EBITDA | (196.99) - 501.61 | 145.10 | -71.4% |
| EPV | (154.29) - (128.06) | (141.17) | -127.8% |
| DDM - Stable | (5.66) - (12.27) | (8.96) | -101.8% |
| DDM - Multi | (766.57) - (1,318.83) | (972.22) | -291.7% |
| Market Cap (mil) | 61,948.73 |
| Beta | 0.77 |
| Outstanding shares (mil) | 122.16 |
| Enterprise Value (mil) | 91,993.83 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.30% |
| Cost of Debt | 6.09% |
| WACC | 11.14% |