KHADIM.NS
Khadim India Ltd
Price:  
259.35 
INR
Volume:  
113,299.00
India | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KHADIM.NS Intrinsic Value

-33.50 %
Upside

What is the intrinsic value of KHADIM.NS?

As of 2025-07-10, the Intrinsic Value of Khadim India Ltd (KHADIM.NS) is 172.58 INR. This KHADIM.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 259.35 INR, the upside of Khadim India Ltd is -33.50%.

The range of the Intrinsic Value is 113.67 - 277.90 INR

Is KHADIM.NS undervalued or overvalued?

Based on its market price of 259.35 INR and our intrinsic valuation, Khadim India Ltd (KHADIM.NS) is overvalued by 33.50%.

259.35 INR
Stock Price
172.58 INR
Intrinsic Value
Intrinsic Value Details

KHADIM.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 113.67 - 277.90 172.58 -33.5%
DCF (Growth 10y) 138.50 - 298.60 196.82 -24.1%
DCF (EBITDA 5y) 182.05 - 380.34 236.74 -8.7%
DCF (EBITDA 10y) 178.55 - 366.49 235.95 -9.0%
Fair Value 68.82 - 68.82 68.82 -73.46%
P/E 39.81 - 217.55 112.13 -56.8%
EV/EBITDA 177.96 - 495.28 267.59 3.2%
EPV 643.90 - 924.83 784.36 202.4%
DDM - Stable 11.99 - 23.51 17.75 -93.2%
DDM - Multi 67.51 - 107.07 83.15 -67.9%

KHADIM.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,766.85
Beta 1.33
Outstanding shares (mil) 18.38
Enterprise Value (mil) 7,589.19
Market risk premium 8.31%
Cost of Equity 15.30%
Cost of Debt 6.90%
WACC 11.57%