What is the intrinsic value of KAUSHALYA.NS?

As of 2025-06-30, the Intrinsic Value of Kaushalya Infrastructure Development Corporation Ltd (KAUSHALYA.NS) is 3,808.15 INR. This KAUSHALYA.NS valuation is based on the model Peter Lynch Fair Value. With the current market price of 890.40 INR, the upside of Kaushalya Infrastructure Development Corporation Ltd is 327.69%.

Is KAUSHALYA.NS undervalued or overvalued?

Based on its market price of 890.40 INR and our intrinsic valuation, Kaushalya Infrastructure Development Corporation Ltd (KAUSHALYA.NS) is undervalued by 327.69%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(1,854.05) - (740.26)	(1,042.32)	-217.1%
DCF (Growth 10y)	(733.82) - (1,669.84)	(990.92)	-211.3%
DCF (EBITDA 5y)	(436.50) - (527.16)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(527.70) - (650.95)	(1,234.50)	-123450.0%
Fair Value	3,808.15 - 3,808.15	3,808.15	327.69%
P/E	1,613.21 - 3,031.28	2,485.71	179.2%
EV/EBITDA	(277.33) - (310.76)	(290.01)	-132.6%
EPV	(30.21) - (46.53)	(38.37)	-104.3%
DDM - Stable	755.60 - 2,244.90	1,500.25	68.5%
DDM - Multi	526.25 - 1,329.31	766.95	-13.9%