As of 2026-04-03, the Intrinsic Value of Oberoi Realty Ltd (OBEROIRLTY.NS) is 613.21 INR. This OBEROIRLTY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,506.90 INR, the upside of Oberoi Realty Ltd is -59.30%.
The range of the Intrinsic Value is 448.94 - 944.93 INR
Based on its market price of 1,506.90 INR and our intrinsic valuation, Oberoi Realty Ltd (OBEROIRLTY.NS) is overvalued by 59.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 448.94 - 944.93 | 613.21 | -59.3% |
| DCF (Growth 10y) | 882.01 - 1,874.71 | 1,211.48 | -19.6% |
| DCF (EBITDA 5y) | 2,465.16 - 3,319.51 | 2,897.36 | 92.3% |
| DCF (EBITDA 10y) | 2,564.04 - 4,101.56 | 3,272.34 | 117.2% |
| Fair Value | 1,538.32 - 1,538.32 | 1,538.32 | 2.08% |
| P/E | 1,470.63 - 2,717.94 | 1,776.21 | 17.9% |
| EV/EBITDA | 1,288.37 - 1,953.72 | 1,654.86 | 9.8% |
| EPV | 153.58 - 232.49 | 193.04 | -87.2% |
| DDM - Stable | 311.38 - 803.18 | 557.28 | -63.0% |
| DDM - Multi | 789.61 - 1,614.00 | 1,063.49 | -29.4% |
| Market Cap (mil) | 547,908.80 |
| Beta | 1.28 |
| Outstanding shares (mil) | 363.60 |
| Enterprise Value (mil) | 562,281.44 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.36% |
| Cost of Debt | 8.39% |
| WACC | 13.91% |