As of 2025-06-09, the Intrinsic Value of Kaushalya Infrastructure Development Corporation Ltd (KAUSHALYA.NS) is 3,148.60 INR. This KAUSHALYA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 908.10 INR, the upside of Kaushalya Infrastructure Development Corporation Ltd is 246.70%.
The range of the Intrinsic Value is 2,708.90 - 3,785.07 INR
Based on its market price of 908.10 INR and our intrinsic valuation, Kaushalya Infrastructure Development Corporation Ltd (KAUSHALYA.NS) is undervalued by 246.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,708.90 - 3,785.07 | 3,148.60 | 246.7% |
| DCF (Growth 10y) | 2,954.74 - 4,041.40 | 3,401.71 | 274.6% |
| DCF (EBITDA 5y) | 3,985.90 - 5,199.17 | 4,381.64 | 382.5% |
| DCF (EBITDA 10y) | 3,765.57 - 5,063.16 | 4,236.59 | 366.5% |
| Fair Value | 13,305.77 - 13,305.77 | 13,305.77 | 1,365.23% |
| P/E | 4,504.73 - 10,325.29 | 7,305.55 | 704.5% |
| EV/EBITDA | 4,296.75 - 6,379.45 | 5,094.25 | 461.0% |
| EPV | (6.50) - (13.66) | (10.08) | -101.1% |
| DDM - Stable | 1,886.44 - 3,285.41 | 2,585.93 | 184.8% |
| DDM - Multi | 1,454.84 - 2,051.89 | 1,707.05 | 88.0% |
| Market Cap (mil) | 317.83 |
| Beta | 1.07 |
| Outstanding shares (mil) | 0.35 |
| Enterprise Value (mil) | 311.71 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.66% |
| Cost of Debt | 5.73% |
| WACC | 11.02% |