As of 2025-06-26, the Intrinsic Value of Vaibhav Global Ltd (VAIBHAVGBL.NS) is 177.06 INR. This VAIBHAVGBL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 240.30 INR, the upside of Vaibhav Global Ltd is -26.30%.
The range of the Intrinsic Value is 142.76 - 232.88 INR
Based on its market price of 240.30 INR and our intrinsic valuation, Vaibhav Global Ltd (VAIBHAVGBL.NS) is overvalued by 26.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 142.76 - 232.88 | 177.06 | -26.3% |
| DCF (Growth 10y) | 224.73 - 365.42 | 278.68 | 16.0% |
| DCF (EBITDA 5y) | 411.79 - 570.96 | 477.03 | 98.5% |
| DCF (EBITDA 10y) | 441.12 - 673.07 | 536.13 | 123.1% |
| Fair Value | 46.14 - 46.14 | 46.14 | -80.80% |
| P/E | 237.39 - 254.45 | 246.36 | 2.5% |
| EV/EBITDA | 234.37 - 301.93 | 253.00 | 5.3% |
| EPV | 205.39 - 261.16 | 233.27 | -2.9% |
| DDM - Stable | 42.60 - 88.14 | 65.37 | -72.8% |
| DDM - Multi | 164.80 - 255.76 | 199.84 | -16.8% |
| Market Cap (mil) | 39,935.46 |
| Beta | 1.66 |
| Outstanding shares (mil) | 166.19 |
| Enterprise Value (mil) | 41,282.96 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.29% |
| Cost of Debt | 6.37% |
| WACC | 15.68% |