As of 2025-07-08, the Intrinsic Value of Matrimony.Com Ltd (MATRIMONY.NS) is 78.42 INR. This MATRIMONY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 522.10 INR, the upside of Matrimony.Com Ltd is -85.00%.
The range of the Intrinsic Value is 57.02 - 113.97 INR
Based on its market price of 522.10 INR and our intrinsic valuation, Matrimony.Com Ltd (MATRIMONY.NS) is overvalued by 85.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57.02 - 113.97 | 78.42 | -85.0% |
| DCF (Growth 10y) | 75.72 - 136.68 | 98.91 | -81.1% |
| DCF (EBITDA 5y) | 166.22 - 267.34 | 208.92 | -60.0% |
| DCF (EBITDA 10y) | 157.82 - 266.90 | 203.13 | -61.1% |
| Fair Value | 227.44 - 227.44 | 227.44 | -56.44% |
| P/E | 459.52 - 556.92 | 516.56 | -1.1% |
| EV/EBITDA | 243.06 - 417.17 | 304.68 | -41.6% |
| EPV | 249.38 - 309.70 | 279.54 | -46.5% |
| DDM - Stable | 119.46 - 254.55 | 187.00 | -64.2% |
| DDM - Multi | 165.80 - 271.25 | 205.54 | -60.6% |
| Market Cap (mil) | 11,256.48 |
| Beta | 0.64 |
| Outstanding shares (mil) | 21.56 |
| Enterprise Value (mil) | 11,609.48 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.87% |
| Cost of Debt | 8.05% |
| WACC | 13.52% |