As of 2025-05-21, the Intrinsic Value of Shaily Engineering Plastics Ltd (501423.BO) is 116.20 INR. This 501423.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,666.00 INR, the upside of Shaily Engineering Plastics Ltd is -93.00%.
The range of the Intrinsic Value is 84.97 - 172.65 INR
Based on its market price of 1,666.00 INR and our intrinsic valuation, Shaily Engineering Plastics Ltd (501423.BO) is overvalued by 93.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 84.97 - 172.65 | 116.20 | -93.0% |
| DCF (Growth 10y) | 226.19 - 442.77 | 303.46 | -81.8% |
| DCF (EBITDA 5y) | 980.77 - 1,214.60 | 1,088.73 | -34.6% |
| DCF (EBITDA 10y) | 1,148.09 - 1,672.28 | 1,381.04 | -17.1% |
| Fair Value | 202.17 - 202.17 | 202.17 | -87.87% |
| P/E | 304.27 - 350.89 | 321.25 | -80.7% |
| EV/EBITDA | 500.95 - 748.56 | 619.64 | -62.8% |
| EPV | (18.28) - (15.90) | (17.09) | -101.0% |
| DDM - Stable | 37.51 - 85.90 | 61.71 | -96.3% |
| DDM - Multi | 139.17 - 255.03 | 180.78 | -89.1% |
| Market Cap (mil) | 80,302.87 |
| Beta | 1.55 |
| Outstanding shares (mil) | 48.20 |
| Enterprise Value (mil) | 81,538.06 |
| Market risk premium | 6.92% |
| Cost of Equity | 15.21% |
| Cost of Debt | 10.32% |
| WACC | 14.40% |