As of 2025-05-18, the Intrinsic Value of Shree Rajasthan Syntex Ltd (503837.BO) is 84.84 INR. This 503837.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.54 INR, the upside of Shree Rajasthan Syntex Ltd is 483.50%.
The range of the Intrinsic Value is 74.99 - 97.95 INR
Based on its market price of 14.54 INR and our intrinsic valuation, Shree Rajasthan Syntex Ltd (503837.BO) is undervalued by 483.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 74.99 - 97.95 | 84.84 | 483.5% |
| DCF (Growth 10y) | 80.21 - 102.28 | 89.75 | 517.3% |
| DCF (EBITDA 5y) | 98.28 - 116.22 | 107.28 | 637.8% |
| DCF (EBITDA 10y) | 94.70 - 115.17 | 104.53 | 618.9% |
| Fair Value | 1,049.95 - 1,049.95 | 1,049.95 | 7,121.13% |
| P/E | 162.32 - 931.52 | 449.97 | 2994.7% |
| EV/EBITDA | (15.81) - 145.81 | 61.92 | 325.8% |
| EPV | 39.19 - 48.32 | 43.76 | 200.9% |
| DDM - Stable | 180.54 - 292.38 | 236.46 | 1526.3% |
| DDM - Multi | 38.07 - 49.01 | 42.90 | 195.1% |
| Market Cap (mil) | 407.27 |
| Beta | 0.73 |
| Outstanding shares (mil) | 28.01 |
| Enterprise Value (mil) | 526.67 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.11% |
| Cost of Debt | 5.50% |
| WACC | 12.02% |