As of 2025-05-16, the Intrinsic Value of Univastu India Ltd (UNIVASTU.NS) is 162.75 INR. This UNIVASTU.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 279.15 INR, the upside of Univastu India Ltd is -41.70%.
The range of the Intrinsic Value is 120.15 - 240.95 INR
Based on its market price of 279.15 INR and our intrinsic valuation, Univastu India Ltd (UNIVASTU.NS) is overvalued by 41.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 120.15 - 240.95 | 162.75 | -41.7% |
| DCF (Growth 10y) | 185.10 - 357.44 | 246.25 | -11.8% |
| DCF (EBITDA 5y) | 212.00 - 366.17 | 287.37 | 2.9% |
| DCF (EBITDA 10y) | 251.34 - 452.36 | 342.99 | 22.9% |
| Fair Value | 153.93 - 153.93 | 153.93 | -44.86% |
| P/E | 128.09 - 258.53 | 189.24 | -32.2% |
| EV/EBITDA | (37.06) - 226.45 | 65.06 | -76.7% |
| EPV | 91.11 - 133.78 | 112.45 | -59.7% |
| DDM - Stable | 39.58 - 91.07 | 65.32 | -76.6% |
| DDM - Multi | 91.18 - 171.20 | 119.80 | -57.1% |
| Market Cap (mil) | 3,171.14 |
| Beta | 0.08 |
| Outstanding shares (mil) | 11.36 |
| Enterprise Value (mil) | 3,407.31 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.09% |
| Cost of Debt | 9.46% |
| WACC | 11.53% |