Intrinsic Value

The intrinsic value of Central Depository Services (India) Ltd (CDSL) under the Base Case is 1 388.67 INR per share. Compared with the current market price of 1 270 INR, the stock appears Undervalued by 9% .

The intrinsic value is calculated using the DCF method. The model assumes CDSL's revenue grows about 17% a year over the next five years, below its 27% pace over the last five. Operating margin reaches 49% by 2037, below its five-year average of 55%. The value of the years after 2037 is based on revenue, so margins affect only the forecast years.

Do our valuations actually work? See backtest results .

CDSL Intrinsic Value
₹1 388.67
Undervaluation 9%
Intrinsic Value
Price ₹1 270

CDSL is valued in line with its history. A discount of this size has been typical over the past 5 years.

Monitor CDSL
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value ₹1 110.94
Get notified when the price drops into your buy zone
Intrinsic Value ₹1 388.67
Current Price ₹1 270
Margin of Safety 20% ₹1 110.94
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to CDSL

Fundamental Analysis

What Central Depository Services (India) Does

Financial Services Financials

Central Depository Services (India) Ltd, or CDSL, is a securities depository. It holds shares, bonds, mutual fund units, and other market assets in electronic form, so investors do not need paper certificates. It sits in the middle of India’s capital markets and keeps track of who owns what, while also helping trades move smoothly from one account to another.

Headquarters
India IN
Employees
403
IPO date
Jun 30, 2017
Read the full company overview
View Company Overview

Central Depository Services (India) has a wide economic moat

No Moat Narrow Wide

Central Depository Services (India) Ltd possesses a wide economic moat, providing strong and durable advantages that protect its market position and profitability.

Read the full moat analysis

Latest Earnings Call

Q1 fiscal 2027 · August 3, 2026

Open the earnings call
EPS
₹5.62
Expected
₹6.75
Surprise
−16.7%
Stock, day of the call
−0.8%
View Earnings Call
Financials
Efficiency

Earnings Waterfall
Central Depository Services (India) Ltd

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one CDSL stock?

The intrinsic value for Central Depository Services (India) Ltd (CDSL) under the Base Case is 1 388.67 INR.

Is CDSL stock undervalued or overvalued?

Compared with the current market price of 1 270 INR, the stock appears Undervalued by 9% .

Back to Top