What is the intrinsic value of IVC.NS?

As of 2025-06-03, the Intrinsic Value of IL & FS Investment Managers Ltd (IVC.NS) is 5.98 INR. This IVC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.39 INR, the upside of IL & FS Investment Managers Ltd is -36.30%.

The range of the Intrinsic Value is 5.76 - 6.33 INR

Is IVC.NS undervalued or overvalued?

Based on its market price of 9.39 INR and our intrinsic valuation, IL & FS Investment Managers Ltd (IVC.NS) is overvalued by 36.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	5.76 - 6.33	5.98	-36.3%
DCF (Growth 10y)	5.88 - 6.40	6.09	-35.2%
DCF (EBITDA 5y)	6.02 - 6.67	6.44	-31.4%
DCF (EBITDA 10y)	6.05 - 6.65	6.40	-31.8%
Fair Value	4.56 - 4.56	4.56	-51.44%
P/E	1.72 - 4.06	2.62	-72.1%
EV/EBITDA	5.82 - 9.45	7.48	-20.3%
EPV	6.72 - 7.15	6.94	-26.1%
DDM - Stable	0.62 - 1.17	0.90	-90.4%
DDM - Multi	2.62 - 3.12	2.83	-69.8%