As of 2025-05-16, the Intrinsic Value of IRB InvIT Fund (IRBINVIT.NS) is 75.59 INR. This IRBINVIT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.28 INR, the upside of IRB InvIT Fund is 39.30%.
The range of the Intrinsic Value is 58.82 - 100.84 INR
Based on its market price of 54.28 INR and our intrinsic valuation, IRB InvIT Fund (IRBINVIT.NS) is undervalued by 39.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.82 - 100.84 | 75.59 | 39.3% |
| DCF (Growth 10y) | 77.38 - 129.53 | 98.24 | 81.0% |
| DCF (EBITDA 5y) | 111.46 - 209.29 | 154.53 | 184.7% |
| DCF (EBITDA 10y) | 116.29 - 224.50 | 161.67 | 197.9% |
| Fair Value | 84.85 - 84.85 | 84.85 | 56.32% |
| P/E | 132.16 - 165.66 | 151.00 | 178.2% |
| EV/EBITDA | 94.19 - 281.08 | 175.17 | 222.7% |
| EPV | 129.58 - 188.86 | 159.22 | 193.3% |
| DDM - Stable | 21.97 - 44.45 | 33.21 | -38.8% |
| DDM - Multi | 43.16 - 63.18 | 51.00 | -6.0% |
| Market Cap (mil) | 31,509.54 |
| Beta | 1.15 |
| Outstanding shares (mil) | 580.50 |
| Enterprise Value (mil) | 50,507.54 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.09% |
| Cost of Debt | 7.50% |
| WACC | 12.42% |