As of 2025-05-14, the Intrinsic Value of Vimta Labs Ltd (VIMTALABS.NS) is 258.50 INR. This VIMTALABS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,016.50 INR, the upside of Vimta Labs Ltd is -74.60%.
The range of the Intrinsic Value is 208.46 - 347.13 INR
Based on its market price of 1,016.50 INR and our intrinsic valuation, Vimta Labs Ltd (VIMTALABS.NS) is overvalued by 74.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 208.46 - 347.13 | 258.50 | -74.6% |
| DCF (Growth 10y) | 315.97 - 525.53 | 392.15 | -61.4% |
| DCF (EBITDA 5y) | 638.16 - 984.23 | 799.11 | -21.4% |
| DCF (EBITDA 10y) | 651.61 - 1,075.18 | 839.78 | -17.4% |
| Fair Value | 690.19 - 690.19 | 690.19 | -32.10% |
| P/E | 350.26 - 775.23 | 537.64 | -47.1% |
| EV/EBITDA | 605.91 - 905.22 | 728.23 | -28.4% |
| EPV | 160.38 - 200.61 | 180.50 | -82.2% |
| DDM - Stable | 167.69 - 381.91 | 274.80 | -73.0% |
| DDM - Multi | 245.49 - 435.31 | 314.01 | -69.1% |
| Market Cap (mil) | 22,596.79 |
| Beta | 1.03 |
| Outstanding shares (mil) | 22.23 |
| Enterprise Value (mil) | 22,435.06 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.02% |
| Cost of Debt | 6.37% |
| WACC | 12.94% |