As of 2025-05-16, the Intrinsic Value of Kaushalya Infrastructure Development Corporation Ltd (KAUSHALYA.NS) is 3,186.31 INR. This KAUSHALYA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 915.00 INR, the upside of Kaushalya Infrastructure Development Corporation Ltd is 248.2%.

The range of the Intrinsic Value is 2,709.07 - 3,898.41 INR.

Is KAUSHALYA.NS undervalued or overvalued?

Based on its market price of 915.00 INR and our intrinsic valuation, Kaushalya Infrastructure Development Corporation Ltd (KAUSHALYA.NS) is undervalued by 248.2%.

915.00 INR

Stock Price

3,186.31 INR

Intrinsic Value

Intrinsic Value Details

KAUSHALYA.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	2,709.07 - 3,898.41	3,186.31	248.2%
DCF (Growth Exit 10Y)	2,954.93 - 4,163.33	3,443.06	276.3%
DCF (EBITDA Exit 5Y)	2,953.67 - 3,788.18	3,350.12	266.1%
DCF (EBITDA Exit 10Y)	3,110.9 - 4,084.46	3,555.60	288.6%
Peter Lynch Fair Value	13,305.78 - 13,305.78	13,305.78	1354.18%
P/E Multiples	2,725.02 - 5,279.74	3,969.02	333.8%
EV/EBITDA Multiples	3,273.28 - 4,109.22	3,647.03	298.6%
Dividend Discount Model - Stable	1,886.6 - 3,405.15	2,645.87	189.2%
Dividend Discount Model - Multi Stages	1,454.99 - 2,142.84	1,739.27	90.1%

KAUSHALYA.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Coral India Finance and Housing Ltd	41.5 - 60.55	48.79	20.4%
Dhruv Consultancy Services Ltd	37.63 - 55.91	46.38	-32.4%
Conart Engineers Ltd	58.61 - 94.34	71.80	-14.6%
CCL International Ltd	13.54 - 36.68	20.88	-32.1%

KAUSHALYA.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	320
Beta	1.04
Outstanding shares (mil)	0
Enterprise Value (mil)	314

Market risk premium	8.8%
Cost of Equity	17.4%
Cost of Debt	5.75%
WACC	10.9%