As of 2026-05-26, the Intrinsic Value of Cinevista Ltd (CINEVISTA.NS) is 22.56 INR. This CINEVISTA.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 16.19 INR, the upside of Cinevista Ltd is 39.30%.
The range of the Intrinsic Value is 17.31 - 34.81 INR
Based on its market price of 16.19 INR and our intrinsic valuation, Cinevista Ltd (CINEVISTA.NS) is undervalued by 39.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (55.73) - (43.65) | (48.12) | -397.2% |
| DCF (Growth 10y) | (55.12) - (74.38) | (62.26) | -484.6% |
| DCF (EBITDA 5y) | 17.31 - 34.81 | 22.56 | 39.3% |
| DCF (EBITDA 10y) | 4.62 - 25.41 | 11.21 | -30.8% |
| Fair Value | -17.92 - -17.92 | -17.92 | -210.66% |
| P/E | (92.45) - (113.30) | (123.08) | -860.3% |
| EV/EBITDA | (82.59) - (75.37) | (76.32) | -571.4% |
| EPV | (13.63) - (15.59) | (14.61) | -190.2% |
| DDM - Stable | (21.43) - (48.20) | (34.81) | -315.0% |
| DDM - Multi | (18.29) - (32.19) | (23.34) | -244.2% |
| Market Cap (mil) | 929.95 |
| Beta | -0.11 |
| Outstanding shares (mil) | 57.44 |
| Enterprise Value (mil) | 1,156.14 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.20% |
| Cost of Debt | 8.08% |
| WACC | 11.76% |