As of 2026-04-04, the Intrinsic Value of Matrimony.Com Ltd (MATRIMONY.NS) is 101.41 INR. This MATRIMONY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 431.50 INR, the upside of Matrimony.Com Ltd is -76.50%.
The range of the Intrinsic Value is 73.66 - 153.75 INR
Based on its market price of 431.50 INR and our intrinsic valuation, Matrimony.Com Ltd (MATRIMONY.NS) is overvalued by 76.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.66 - 153.75 | 101.41 | -76.5% |
| DCF (Growth 10y) | 84.66 - 161.89 | 111.77 | -74.1% |
| DCF (EBITDA 5y) | 102.87 - 292.25 | 184.75 | -57.2% |
| DCF (EBITDA 10y) | 106.05 - 275.96 | 175.80 | -59.3% |
| Fair Value | 171.01 - 171.01 | 171.01 | -60.37% |
| P/E | 383.09 - 688.60 | 487.87 | 13.1% |
| EV/EBITDA | 111.96 - 331.98 | 222.73 | -48.4% |
| EPV | 216.90 - 287.37 | 252.13 | -41.6% |
| DDM - Stable | 96.85 - 234.57 | 165.71 | -61.6% |
| DDM - Multi | 194.33 - 343.77 | 246.33 | -42.9% |
| Market Cap (mil) | 8,919.10 |
| Beta | 0.35 |
| Outstanding shares (mil) | 20.67 |
| Enterprise Value (mil) | 9,401.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.74% |
| Cost of Debt | 8.12% |
| WACC | 12.37% |