As of 2026-05-26, the Intrinsic Value of Veeram Securities Ltd (540252.BO) is 7.53 INR. This 540252.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.19 INR, the upside of Veeram Securities Ltd is -32.70%.
The range of the Intrinsic Value is 6.12 - 9.95 INR
Based on its market price of 11.19 INR and our intrinsic valuation, Veeram Securities Ltd (540252.BO) is overvalued by 32.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.12 - 9.95 | 7.53 | -32.7% |
| DCF (Growth 10y) | 8.12 - 12.74 | 9.84 | -12.0% |
| DCF (EBITDA 5y) | 10.17 - 15.98 | 13.95 | 24.6% |
| DCF (EBITDA 10y) | 11.41 - 18.04 | 15.37 | 37.4% |
| Fair Value | 15.76 - 15.76 | 15.76 | 40.85% |
| P/E | 4.87 - 10.86 | 8.25 | -26.3% |
| EV/EBITDA | 6.56 - 12.12 | 9.85 | -12.0% |
| EPV | 0.49 - 0.59 | 0.54 | -95.2% |
| DDM - Stable | 2.71 - 5.79 | 4.25 | -62.0% |
| DDM - Multi | 2.82 - 4.81 | 3.57 | -68.1% |
| Market Cap (mil) | 1,269.62 |
| Beta | 1.53 |
| Outstanding shares (mil) | 113.46 |
| Enterprise Value (mil) | 1,261.48 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.03% |
| Cost of Debt | 7.46% |
| WACC | 10.91% |