What is the intrinsic value of MOTILALOFS.NS?

As of 2025-05-13, the Intrinsic Value of Motilal Oswal Financial Services Ltd (MOTILALOFS.NS) is 1,017.08 INR. This MOTILALOFS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 736.10 INR, the upside of Motilal Oswal Financial Services Ltd is 38.20%.

The range of the Intrinsic Value is 816.53 - 1,363.21 INR

Is MOTILALOFS.NS undervalued or overvalued?

Based on its market price of 736.10 INR and our intrinsic valuation, Motilal Oswal Financial Services Ltd (MOTILALOFS.NS) is undervalued by 38.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	816.53 - 1,363.21	1,017.08	38.2%
DCF (Growth 10y)	1,003.12 - 1,635.51	1,237.94	68.2%
DCF (EBITDA 5y)	1,563.32 - 2,479.56	1,809.29	145.8%
DCF (EBITDA 10y)	1,559.09 - 2,666.21	1,896.63	157.7%
Fair Value	1,372.25 - 1,372.25	1,372.25	86.42%
P/E	882.16 - 1,204.28	1,031.53	40.1%
EV/EBITDA	858.19 - 2,948.09	1,417.38	92.6%
EPV	144.12 - 213.69	178.91	-75.7%
DDM - Stable	192.75 - 421.29	307.02	-58.3%
DDM - Multi	279.32 - 494.82	358.75	-51.3%