What is the intrinsic value of MUTHOOTCAP.NS?

As of 2025-06-17, the Intrinsic Value of Muthoot Capital Services Ltd (MUTHOOTCAP.NS) is 166.95 INR. This MUTHOOTCAP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 295.55 INR, the upside of Muthoot Capital Services Ltd is -43.50%.

The range of the Intrinsic Value is (285.19) - 1,302.48 INR

Is MUTHOOTCAP.NS undervalued or overvalued?

Based on its market price of 295.55 INR and our intrinsic valuation, Muthoot Capital Services Ltd (MUTHOOTCAP.NS) is overvalued by 43.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(285.19) - 1,302.48	166.95	-43.5%
DCF (Growth 10y)	(195.27) - 1,377.38	261.85	-11.4%
DCF (EBITDA 5y)	4.34 - 1,084.69	250.82	-15.1%
DCF (EBITDA 10y)	(37.70) - 1,212.33	315.65	6.8%
Fair Value	139.06 - 139.06	139.06	-52.95%
P/E	585.14 - 703.06	672.59	127.6%
EV/EBITDA	104.25 - 1,093.90	271.47	-8.1%
EPV	(695.49) - (47.62)	(371.56)	-225.7%
DDM - Stable	76.98 - 178.88	127.93	-56.7%
DDM - Multi	62.22 - 129.01	85.54	-71.1%