As of 2025-07-07, the Intrinsic Value of Ksolves India Ltd (KSOLVES.NS) is 247.10 INR. This KSOLVES.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 347.00 INR, the upside of Ksolves India Ltd is -28.80%.
The range of the Intrinsic Value is 207.33 - 308.64 INR
Based on its market price of 347.00 INR and our intrinsic valuation, Ksolves India Ltd (KSOLVES.NS) is overvalued by 28.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 207.33 - 308.64 | 247.10 | -28.8% |
| DCF (Growth 10y) | 350.77 - 528.28 | 420.84 | 21.3% |
| DCF (EBITDA 5y) | 499.72 - 737.02 | 550.70 | 58.7% |
| DCF (EBITDA 10y) | 664.58 - 1,039.17 | 762.06 | 119.6% |
| Fair Value | 361.87 - 361.87 | 361.87 | 4.29% |
| P/E | 264.11 - 351.74 | 341.35 | -1.6% |
| EV/EBITDA | 326.19 - 452.92 | 377.11 | 8.7% |
| EPV | 114.13 - 140.17 | 127.15 | -63.4% |
| DDM - Stable | 78.43 - 156.76 | 117.59 | -66.1% |
| DDM - Multi | 225.36 - 327.63 | 265.66 | -23.4% |
| Market Cap (mil) | 8,227.37 |
| Beta | 1.50 |
| Outstanding shares (mil) | 23.71 |
| Enterprise Value (mil) | 8,212.53 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.61% |
| Cost of Debt | 7.46% |
| WACC | 12.54% |