As of 2026-05-24, the Intrinsic Value of Mercantile Ventures Ltd (538942.BO) is 16.32 INR. This 538942.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.40 INR, the upside of Mercantile Ventures Ltd is -35.80%.
The range of the Intrinsic Value is 13.12 - 22.03 INR
Based on its market price of 25.40 INR and our intrinsic valuation, Mercantile Ventures Ltd (538942.BO) is overvalued by 35.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.12 - 22.03 | 16.32 | -35.8% |
| DCF (Growth 10y) | 19.80 - 32.42 | 24.36 | -4.1% |
| DCF (EBITDA 5y) | 21.01 - 27.61 | 26.34 | 3.7% |
| DCF (EBITDA 10y) | 27.70 - 37.41 | 34.72 | 36.7% |
| Fair Value | 25.44 - 25.44 | 25.44 | 0.15% |
| P/E | 13.74 - 20.60 | 17.12 | -32.6% |
| EV/EBITDA | 4.34 - 21.23 | 11.50 | -54.7% |
| EPV | 1.83 - 2.08 | 1.96 | -92.3% |
| DDM - Stable | 4.91 - 9.91 | 7.41 | -70.8% |
| DDM - Multi | 8.86 - 14.09 | 10.89 | -57.1% |
| Market Cap (mil) | 2,842.77 |
| Beta | 1.10 |
| Outstanding shares (mil) | 111.92 |
| Enterprise Value (mil) | 2,789.27 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.88% |
| Cost of Debt | 5.00% |
| WACC | 9.31% |