As of 2025-07-04, the Intrinsic Value of Vipul Ltd (VIPULLTD.NS) is 12.00 INR. This VIPULLTD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.86 INR, the upside of Vipul Ltd is 10.50%.
The range of the Intrinsic Value is 7.75 - 19.25 INR
Based on its market price of 10.86 INR and our intrinsic valuation, Vipul Ltd (VIPULLTD.NS) is undervalued by 10.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.75 - 19.25 | 12.00 | 10.5% |
| DCF (Growth 10y) | 5.40 - 12.61 | 8.12 | -25.2% |
| DCF (EBITDA 5y) | 22.83 - 38.79 | 29.48 | 171.5% |
| DCF (EBITDA 10y) | 15.50 - 29.61 | 21.26 | 95.7% |
| Fair Value | 74.28 - 74.28 | 74.28 | 583.95% |
| P/E | 181.32 - 431.11 | 267.73 | 2365.2% |
| EV/EBITDA | 37.58 - 227.03 | 117.65 | 983.3% |
| EPV | 26.23 - 36.31 | 31.27 | 187.9% |
| DDM - Stable | 40.44 - 80.35 | 60.40 | 456.1% |
| DDM - Multi | 25.07 - 40.57 | 31.11 | 186.5% |
| Market Cap (mil) | 1,530.83 |
| Beta | 1.20 |
| Outstanding shares (mil) | 140.96 |
| Enterprise Value (mil) | 2,460.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 24.18% |
| Cost of Debt | 6.75% |
| WACC | 14.40% |