As of 2025-09-03, the Intrinsic Value of Delta Corp Ltd (DELTACORP.NS) is 98.78 INR. This DELTACORP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 84.37 INR, the upside of Delta Corp Ltd is 17.10%.
The range of the Intrinsic Value is 87.10 - 115.34 INR
Based on its market price of 84.37 INR and our intrinsic valuation, Delta Corp Ltd (DELTACORP.NS) is undervalued by 17.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87.10 - 115.34 | 98.78 | 17.1% |
| DCF (Growth 10y) | 88.55 - 111.39 | 98.17 | 16.4% |
| DCF (EBITDA 5y) | 201.49 - 275.16 | 246.99 | 192.7% |
| DCF (EBITDA 10y) | 147.82 - 203.87 | 179.20 | 112.4% |
| Fair Value | 232.43 - 232.43 | 232.43 | 175.49% |
| P/E | 186.69 - 306.21 | 260.03 | 208.2% |
| EV/EBITDA | 115.95 - 410.51 | 275.06 | 226.0% |
| EPV | 47.43 - 55.28 | 51.35 | -39.1% |
| DDM - Stable | 42.57 - 77.83 | 60.20 | -28.6% |
| DDM - Multi | 50.57 - 71.46 | 59.20 | -29.8% |
| Market Cap (mil) | 22,591.76 |
| Beta | 1.19 |
| Outstanding shares (mil) | 267.77 |
| Enterprise Value (mil) | 22,043.56 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.02% |
| Cost of Debt | 6.41% |
| WACC | 15.77% |