METROPOLIS.NS
Metropolis Healthcare Ltd
Price:  
1,885.30 
INR
Volume:  
210,112.00
India | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

METROPOLIS.NS Intrinsic Value

-74.40 %
Upside

What is the intrinsic value of METROPOLIS.NS?

As of 2025-07-12, the Intrinsic Value of Metropolis Healthcare Ltd (METROPOLIS.NS) is 483.54 INR. This METROPOLIS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,885.30 INR, the upside of Metropolis Healthcare Ltd is -74.40%.

The range of the Intrinsic Value is 382.12 - 665.16 INR

Is METROPOLIS.NS undervalued or overvalued?

Based on its market price of 1,885.30 INR and our intrinsic valuation, Metropolis Healthcare Ltd (METROPOLIS.NS) is overvalued by 74.40%.

1,885.30 INR
Stock Price
483.54 INR
Intrinsic Value
Intrinsic Value Details

METROPOLIS.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 382.12 - 665.16 483.54 -74.4%
DCF (Growth 10y) 465.76 - 774.37 577.58 -69.4%
DCF (EBITDA 5y) 595.00 - 1,030.05 844.71 -55.2%
DCF (EBITDA 10y) 628.62 - 1,086.07 872.05 -53.7%
Fair Value 169.93 - 169.93 169.93 -90.99%
P/E 450.25 - 1,214.04 854.22 -54.7%
EV/EBITDA 342.86 - 1,108.62 740.41 -60.7%
EPV 496.58 - 624.24 560.41 -70.3%
DDM - Stable 188.23 - 428.60 308.41 -83.6%
DDM - Multi 272.67 - 491.49 351.64 -81.3%

METROPOLIS.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 97,658.54
Beta 0.67
Outstanding shares (mil) 51.80
Enterprise Value (mil) 99,209.65
Market risk premium 8.31%
Cost of Equity 12.14%
Cost of Debt 11.88%
WACC 12.07%