Ujjivan Small Finance Bank

Digital Platforms And Diversified Lending Will Shape Future Expansion

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

13 Mar 25

Updated

01 May 25

AnalystConsensusTarget's Fair Value

₹54.87

12.1% undervalued

04 Sep

₹48.23

1Y

20.5%

7D

7.2%

Loading

1Y

20.5%

7D

7.2%

You can edit this narrative until May 12 6:03 AM. Then, changes will post as Updates.

Author's Valuation

₹54.8712.1% undervalued

AnalystConsensusTarget Fair Value

Shared on01 May 25
Fair value Increased 31%

Shared on24 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25
Fair value Decreased 0.48%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25
Fair value Increased 0.17%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on02 Apr 25
Fair value Decreased 5.36%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25
Fair value Decreased 16%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

₹54.87

12.1% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

22.04%

Banks revenue growth rate

0.23%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

15.14%

Calculation

₹14.95b

Earnings '28

x

11.16x

PE Ratio '28

=

₹166.83b

Market Cap '28

₹166.83b

Market Cap '28

/

2.01b

No. shares '28

=

₹82.83

Share Price '28

₹82.83 Share Price '28

Discounted to 2025 @ 14.95% p.a.

=

₹54.54

Fair Value '25