As of 2025-07-21, the Intrinsic Value of Veer Energy & Infrastructure Ltd (503657.BO) is 30.26 INR. This 503657.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 17.70 INR, the upside of Veer Energy & Infrastructure Ltd is 70.90%.
The range of the Intrinsic Value is 24.66 - 37.20 INR
Based on its market price of 17.70 INR and our intrinsic valuation, Veer Energy & Infrastructure Ltd (503657.BO) is undervalued by 70.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (22.45) - (13.04) | (15.48) | -187.5% |
| DCF (Growth 10y) | (12.20) - (17.60) | (13.65) | -177.1% |
| DCF (EBITDA 5y) | 24.66 - 37.20 | 30.26 | 70.9% |
| DCF (EBITDA 10y) | 33.84 - 60.68 | 45.36 | 156.3% |
| Fair Value | 3.08 - 3.08 | 3.08 | -82.59% |
| P/E | 2.88 - 17.57 | 9.36 | -47.1% |
| EV/EBITDA | 10.62 - 19.22 | 14.69 | -17.0% |
| EPV | 7.72 - 11.09 | 9.41 | -46.9% |
| DDM - Stable | 0.58 - 2.15 | 1.37 | -92.3% |
| DDM - Multi | 5.77 - 18.97 | 9.14 | -48.4% |
| Market Cap (mil) | 264.79 |
| Beta | 0.84 |
| Outstanding shares (mil) | 14.96 |
| Enterprise Value (mil) | 263.20 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.98% |
| Cost of Debt | 7.46% |
| WACC | 9.81% |