As of 2025-07-16, the Intrinsic Value of Lovable Lingerie Ltd (LOVABLE.NS) is 1.55 INR. This LOVABLE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.59 INR, the upside of Lovable Lingerie Ltd is -98.50%.
The range of the Intrinsic Value is 0.79 - 1.97 INR
Based on its market price of 100.59 INR and our intrinsic valuation, Lovable Lingerie Ltd (LOVABLE.NS) is overvalued by 98.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.79 - 1.97 | 1.55 | -98.5% |
| DCF (Growth 10y) | 4.25 - 4.91 | 4.49 | -95.5% |
| DCF (EBITDA 5y) | 5.37 - 6.04 | 5.72 | -94.3% |
| DCF (EBITDA 10y) | 7.61 - 9.34 | 8.48 | -91.6% |
| Fair Value | 20.74 - 20.74 | 20.74 | -79.38% |
| P/E | 11.00 - 17.44 | 13.29 | -86.8% |
| EV/EBITDA | (11.21) - (11.85) | (11.66) | -111.6% |
| EPV | (21.15) - (23.82) | (22.48) | -122.4% |
| DDM - Stable | 6.00 - 13.08 | 9.54 | -90.5% |
| DDM - Multi | (1.32) - (2.20) | (1.65) | -101.6% |
| Market Cap (mil) | 1,488.73 |
| Beta | 1.29 |
| Outstanding shares (mil) | 14.80 |
| Enterprise Value (mil) | 1,581.94 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.70% |
| Cost of Debt | 5.00% |
| WACC | 11.17% |