As of 2025-06-21, the Intrinsic Value of IRB Infrastructure Developers Ltd (IRB.NS) is 73.66 INR. This IRB.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.63 INR, the upside of IRB Infrastructure Developers Ltd is 51.50%.
The range of the Intrinsic Value is 64.07 - 85.73 INR
Based on its market price of 48.63 INR and our intrinsic valuation, IRB Infrastructure Developers Ltd (IRB.NS) is undervalued by 51.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 64.07 - 85.73 | 73.66 | 51.5% |
| DCF (Growth 10y) | 88.99 - 116.21 | 101.10 | 107.9% |
| DCF (EBITDA 5y) | 108.37 - 152.48 | 116.45 | 139.5% |
| DCF (EBITDA 10y) | 120.50 - 168.30 | 132.67 | 172.8% |
| Fair Value | 268.29 - 268.29 | 268.29 | 451.69% |
| P/E | 105.28 - 229.22 | 149.08 | 206.6% |
| EV/EBITDA | 16.21 - 86.86 | 46.66 | -4.0% |
| EPV | (16.68) - (14.79) | (15.74) | -132.4% |
| DDM - Stable | 38.57 - 63.59 | 51.08 | 5.0% |
| DDM - Multi | 34.45 - 46.19 | 39.57 | -18.6% |
| Market Cap (mil) | 293,676.56 |
| Beta | 1.92 |
| Outstanding shares (mil) | 6,039.00 |
| Enterprise Value (mil) | 465,212.56 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.83% |
| Cost of Debt | 10.61% |
| WACC | 13.69% |