As of 2026-04-03, the Intrinsic Value of Saurashtra Cement Ltd (502175.BO) is 108.22 INR. This 502175.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.86 INR, the upside of Saurashtra Cement Ltd is 97.30%.
The range of the Intrinsic Value is 86.62 - 145.27 INR
Based on its market price of 54.86 INR and our intrinsic valuation, Saurashtra Cement Ltd (502175.BO) is undervalued by 97.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 86.62 - 145.27 | 108.22 | 97.3% |
| DCF (Growth 10y) | 140.39 - 236.06 | 175.87 | 220.6% |
| DCF (EBITDA 5y) | 186.05 - 333.24 | 279.45 | 409.4% |
| DCF (EBITDA 10y) | 229.33 - 431.56 | 343.94 | 526.9% |
| Fair Value | 40.17 - 40.17 | 40.17 | -26.78% |
| P/E | 16.45 - 43.28 | 27.47 | -49.9% |
| EV/EBITDA | 45.17 - 168.46 | 98.93 | 80.3% |
| EPV | 157.08 - 202.74 | 179.91 | 227.9% |
| DDM - Stable | 8.39 - 18.19 | 13.29 | -75.8% |
| DDM - Multi | 74.51 - 129.01 | 94.78 | 72.8% |
| Market Cap (mil) | 6,085.62 |
| Beta | 1.26 |
| Outstanding shares (mil) | 110.93 |
| Enterprise Value (mil) | 5,405.51 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.68% |
| Cost of Debt | 12.59% |
| WACC | 13.46% |