As of 2024-09-15, the Intrinsic Value of East West Holdings Ltd (540006.BO) is 6.04 INR. This 540006.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.69 INR, the upside of East West Holdings Ltd is %.
The range of the Intrinsic Value is 4.22 - 9.16 INR
7.69 INR
Stock Price
6.04 INR
Intrinsic Value
Intrinsic Value Details
540006.BO Intrinsic Value - Valuation Summary
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.22 - 9.16 | 6.04 | -21.4% |
| DCF (Growth 10y) | 5.07 - 9.89 | 6.88 | -10.6% |
| DCF (EBITDA 5y) | 13.35 - 22.89 | 19.15 | 149.1% |
| DCF (EBITDA 10y) | 10.36 - 19.38 | 15.18 | 97.4% |
| Fair Value | 13.72 - 13.72 | 13.72 | 78.38% |
| P/E | 9.68 - 15.55 | 11.95 | 55.3% |
| EV/EBITDA | 5.66 - 9.76 | 8.47 | 10.1% |
| EPV | (3.49) - (3.31) | (3.40) | -144.3% |
| DDM - Stable | 2.28 - 4.66 | 3.47 | -54.9% |
| DDM - Multi | 4.41 - 7.36 | 5.55 | -27.9% |
540006.BO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) | 981.09 |
| Beta | 0.61 |
| Outstanding shares (mil) | 127.58 |
| Enterprise Value (mil) | 1,490.95 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.72% |
| Cost of Debt | 15.17% |
| WACC | 13.42% |
