As of 2026-04-05, the Intrinsic Value of V2 Retail Ltd (V2RETAIL.NS) is 124.04 INR. This V2RETAIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 191.71 INR, the upside of V2 Retail Ltd is -35.30%.
The range of the Intrinsic Value is 89.01 - 188.17 INR
Based on its market price of 191.71 INR and our intrinsic valuation, V2 Retail Ltd (V2RETAIL.NS) is overvalued by 35.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 89.01 - 188.17 | 124.04 | -35.3% |
| DCF (Growth 10y) | 264.51 - 511.44 | 352.06 | 83.6% |
| DCF (EBITDA 5y) | 223.30 - 349.01 | 268.59 | 40.1% |
| DCF (EBITDA 10y) | 413.70 - 671.79 | 509.29 | 165.7% |
| Fair Value | 104.02 - 104.02 | 104.02 | -45.74% |
| P/E | 45.30 - 98.61 | 63.36 | -67.0% |
| EV/EBITDA | 73.97 - 117.79 | 88.89 | -53.6% |
| EPV | 13.93 - 27.17 | 20.55 | -89.3% |
| DDM - Stable | 26.51 - 62.74 | 44.62 | -76.7% |
| DDM - Multi | 112.70 - 209.90 | 146.92 | -23.4% |
| Market Cap (mil) | 69,297.50 |
| Beta | 0.95 |
| Outstanding shares (mil) | 361.47 |
| Enterprise Value (mil) | 82,279.10 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.98% |
| Cost of Debt | 8.92% |
| WACC | 11.44% |