As of 2026-05-27, the Intrinsic Value of Goenka Business & Finance Ltd (538787.BO) is 43.91 INR. This 538787.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.61 INR, the upside of Goenka Business & Finance Ltd is 356.90%.
The range of the Intrinsic Value is 34.75 - 59.90 INR
Based on its market price of 9.61 INR and our intrinsic valuation, Goenka Business & Finance Ltd (538787.BO) is undervalued by 356.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.75 - 59.90 | 43.91 | 356.9% |
| DCF (Growth 10y) | 37.39 - 59.46 | 45.51 | 373.5% |
| DCF (EBITDA 5y) | 35.62 - 41.93 | 38.06 | 296.0% |
| DCF (EBITDA 10y) | 43.06 - 52.30 | 46.87 | 387.7% |
| Fair Value | 7.73 - 7.73 | 7.73 | -19.57% |
| P/E | 4.19 - 9.96 | 6.80 | -29.3% |
| EV/EBITDA | 5.13 - 8.60 | 7.13 | -25.8% |
| EPV | 31.44 - 38.12 | 34.78 | 261.9% |
| DDM - Stable | 1.47 - 2.97 | 2.22 | -76.9% |
| DDM - Multi | 14.17 - 22.73 | 17.50 | 82.1% |
| Market Cap (mil) | 124.93 |
| Beta | -0.77 |
| Outstanding shares (mil) | 13.00 |
| Enterprise Value (mil) | 123.22 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.08% |
| Cost of Debt | 5.00% |
| WACC | 8.79% |