As of 2026-05-27, the Intrinsic Value of Ceejay Finance Ltd (530789.BO) is 265.27 INR. This 530789.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 182.85 INR, the upside of Ceejay Finance Ltd is 45.10%.
The range of the Intrinsic Value is 172.67 - 458.47 INR
Based on its market price of 182.85 INR and our intrinsic valuation, Ceejay Finance Ltd (530789.BO) is undervalued by 45.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 172.67 - 458.47 | 265.27 | 45.1% |
| DCF (Growth 10y) | 213.22 - 510.76 | 310.91 | 70.0% |
| DCF (EBITDA 5y) | 226.92 - 343.97 | 263.77 | 44.3% |
| DCF (EBITDA 10y) | 250.18 - 416.00 | 310.07 | 69.6% |
| Fair Value | 171.52 - 171.52 | 171.52 | -6.19% |
| P/E | 224.97 - 389.51 | 319.43 | 74.7% |
| EV/EBITDA | 179.95 - 937.68 | 530.06 | 189.9% |
| EPV | 69.82 - 168.11 | 118.96 | -34.9% |
| DDM - Stable | 92.58 - 242.74 | 167.66 | -8.3% |
| DDM - Multi | 104.48 - 225.25 | 143.99 | -21.3% |
| Market Cap (mil) | 630.83 |
| Beta | 1.18 |
| Outstanding shares (mil) | 3.45 |
| Enterprise Value (mil) | 1,060.08 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.76% |
| Cost of Debt | 10.87% |
| WACC | 11.28% |