As of 2026-05-27, the Intrinsic Value of Competent Automobiles Company Ltd (531041.BO) is 203.18 INR. This 531041.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 368.00 INR, the upside of Competent Automobiles Company Ltd is -44.80%.
The range of the Intrinsic Value is (27.33) - 725.64 INR
Based on its market price of 368.00 INR and our intrinsic valuation, Competent Automobiles Company Ltd (531041.BO) is overvalued by 44.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (27.33) - 725.64 | 203.18 | -44.8% |
| DCF (Growth 10y) | 33.54 - 755.64 | 257.82 | -29.9% |
| DCF (EBITDA 5y) | 19.89 - 334.61 | 174.36 | -52.6% |
| DCF (EBITDA 10y) | 48.41 - 406.56 | 212.20 | -42.3% |
| Fair Value | 157.00 - 157.00 | 157.00 | -57.34% |
| P/E | 322.60 - 470.38 | 360.12 | -2.1% |
| EV/EBITDA | (49.05) - 216.52 | 98.90 | -73.1% |
| EPV | 414.78 - 982.94 | 698.86 | 89.9% |
| DDM - Stable | 121.37 - 273.48 | 197.43 | -46.4% |
| DDM - Multi | 146.82 - 269.49 | 191.15 | -48.1% |
| Market Cap (mil) | 2,263.20 |
| Beta | 1.12 |
| Outstanding shares (mil) | 6.15 |
| Enterprise Value (mil) | 6,573.04 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.22% |
| Cost of Debt | 8.44% |
| WACC | 9.57% |