As of 2025-09-08, the Intrinsic Value of Visaka Industries Ltd (VISAKAIND.NS) is 80.96 INR. This VISAKAIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 83.97 INR, the upside of Visaka Industries Ltd is -3.60%.
The range of the Intrinsic Value is 49.74 - 143.10 INR
Based on its market price of 83.97 INR and our intrinsic valuation, Visaka Industries Ltd (VISAKAIND.NS) is overvalued by 3.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.74 - 143.10 | 80.96 | -3.6% |
| DCF (Growth 10y) | 92.70 - 229.01 | 138.69 | 65.2% |
| DCF (EBITDA 5y) | 185.08 - 353.90 | 259.16 | 208.6% |
| DCF (EBITDA 10y) | 184.28 - 397.49 | 271.86 | 223.8% |
| Fair Value | -1.74 - -1.74 | -1.74 | -102.08% |
| P/E | (7.16) - 77.80 | 31.31 | -62.7% |
| EV/EBITDA | 62.72 - 147.85 | 107.96 | 28.6% |
| EPV | 46.44 - 89.02 | 67.73 | -19.3% |
| DDM - Stable | (1.34) - (2.81) | (2.08) | -102.5% |
| DDM - Multi | 48.98 - 85.84 | 62.90 | -25.1% |
| Market Cap (mil) | 7,255.01 |
| Beta | 1.14 |
| Outstanding shares (mil) | 86.40 |
| Enterprise Value (mil) | 11,838.73 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.69% |
| Cost of Debt | 13.65% |
| WACC | 14.87% |