As of 2026-04-03, the Intrinsic Value of Zomato Ltd (ZOMATO.NS) is 6.42 INR. This ZOMATO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 231.60 INR, the upside of Zomato Ltd is -97.20%.
The range of the Intrinsic Value is 4.76 - 8.94 INR
Based on its market price of 231.60 INR and our intrinsic valuation, Zomato Ltd (ZOMATO.NS) is overvalued by 97.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.60) - (3.00) | (3.24) | -101.4% |
| DCF (Growth 10y) | 4.76 - 8.94 | 6.42 | -97.2% |
| DCF (EBITDA 5y) | 8.67 - 21.90 | 14.99 | -93.5% |
| DCF (EBITDA 10y) | 30.01 - 73.86 | 49.97 | -78.4% |
| Fair Value | 4.02 - 4.02 | 4.02 | -98.27% |
| P/E | 14.56 - 23.40 | 19.84 | -91.4% |
| EV/EBITDA | 49.97 - 101.95 | 75.99 | -67.2% |
| EPV | 3.74 - 4.56 | 4.15 | -98.2% |
| DDM - Stable | 3.90 - 7.58 | 5.74 | -97.5% |
| DDM - Multi | 16.08 - 24.31 | 19.36 | -91.6% |
| Market Cap (mil) | 2,101,281.20 |
| Beta | 0.69 |
| Outstanding shares (mil) | 9,072.89 |
| Enterprise Value (mil) | 2,107,811.20 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.89% |
| Cost of Debt | 17.52% |
| WACC | 14.90% |