As of 2026-05-26, the Intrinsic Value of Vidli Restaurants Ltd (539659.BO) is 8.77 INR. This 539659.BO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 42.84 INR, the upside of Vidli Restaurants Ltd is -79.50%.
The range of the Intrinsic Value is (3.17) - 36.58 INR
Based on its market price of 42.84 INR and our intrinsic valuation, Vidli Restaurants Ltd (539659.BO) is overvalued by 79.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (12.10) - 16.74 | (3.49) | -108.2% |
| DCF (Growth 10y) | (3.17) - 36.58 | 8.77 | -79.5% |
| DCF (EBITDA 5y) | 36.57 - 67.68 | 50.35 | 17.5% |
| DCF (EBITDA 10y) | 40.69 - 90.21 | 61.66 | 43.9% |
| Fair Value | -17.79 - -17.79 | -17.79 | -141.53% |
| P/E | (11.88) - 26.40 | 2.11 | -95.1% |
| EV/EBITDA | 18.62 - 53.89 | 35.58 | -17.0% |
| EPV | (6.24) - 6.69 | 0.22 | -99.5% |
| DDM - Stable | (3.85) - (10.30) | (7.07) | -116.5% |
| DDM - Multi | 8.68 - 18.76 | 11.95 | -72.1% |
| Market Cap (mil) | 746.70 |
| Beta | -0.69 |
| Outstanding shares (mil) | 17.43 |
| Enterprise Value (mil) | 1,366.48 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.59% |
| Cost of Debt | 12.77% |
| WACC | 11.71% |