As of 2026-04-03, the Intrinsic Value of Vishal Fabrics Ltd (VISHAL.NS) is 18.54 INR. This VISHAL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.00 INR, the upside of Vishal Fabrics Ltd is -15.70%.
The range of the Intrinsic Value is 12.58 - 29.30 INR
Based on its market price of 22.00 INR and our intrinsic valuation, Vishal Fabrics Ltd (VISHAL.NS) is overvalued by 15.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.58 - 29.30 | 18.54 | -15.7% |
| DCF (Growth 10y) | 19.40 - 41.02 | 27.16 | 23.4% |
| DCF (EBITDA 5y) | 19.87 - 29.23 | 24.84 | 12.9% |
| DCF (EBITDA 10y) | 23.43 - 37.38 | 30.13 | 37.0% |
| Fair Value | 45.77 - 45.77 | 45.77 | 108.05% |
| P/E | 19.26 - 21.95 | 20.52 | -6.7% |
| EV/EBITDA | 9.96 - 25.82 | 17.10 | -22.3% |
| EPV | 24.30 - 40.02 | 32.16 | 46.2% |
| DDM - Stable | 8.54 - 16.09 | 12.31 | -44.0% |
| DDM - Multi | 10.21 - 15.22 | 12.24 | -44.4% |
| Market Cap (mil) | 4,347.42 |
| Beta | 1.14 |
| Outstanding shares (mil) | 197.61 |
| Enterprise Value (mil) | 7,516.82 |
| Market risk premium | 8.83% |
| Cost of Equity | 14.63% |
| Cost of Debt | 12.50% |
| WACC | 12.32% |