As of 2025-06-05, the Intrinsic Value of V L S Finance Ltd (VLSFINANCE.NS) is 472.94 INR. This VLSFINANCE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 241.00 INR, the upside of V L S Finance Ltd is 96.20%.
The range of the Intrinsic Value is 434.70 - 520.93 INR
Based on its market price of 241.00 INR and our intrinsic valuation, V L S Finance Ltd (VLSFINANCE.NS) is undervalued by 96.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 434.70 - 520.93 | 472.94 | 96.2% |
| DCF (Growth 10y) | 499.13 - 594.39 | 541.65 | 124.7% |
| DCF (EBITDA 5y) | 471.66 - 760.36 | 543.85 | 125.7% |
| DCF (EBITDA 10y) | 517.56 - 742.64 | 581.07 | 141.1% |
| Fair Value | 1,176.81 - 1,176.81 | 1,176.81 | 388.30% |
| P/E | 333.27 - 993.13 | 727.79 | 202.0% |
| EV/EBITDA | 342.57 - 1,255.56 | 567.81 | 135.6% |
| EPV | 377.17 - 432.99 | 405.08 | 68.1% |
| DDM - Stable | 188.95 - 305.49 | 247.22 | 2.6% |
| DDM - Multi | 280.90 - 360.24 | 315.97 | 31.1% |
| Market Cap (mil) | 8,196.41 |
| Beta | 1.34 |
| Outstanding shares (mil) | 34.01 |
| Enterprise Value (mil) | 6,348.54 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.15% |
| Cost of Debt | 5.00% |
| WACC | 16.15% |