As of 2025-06-04, the Intrinsic Value of Elpro International Ltd (504000.BO) is 73.87 INR. This 504000.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 93.34 INR, the upside of Elpro International Ltd is -20.90%.
The range of the Intrinsic Value is 44.48 - 129.63 INR
Based on its market price of 93.34 INR and our intrinsic valuation, Elpro International Ltd (504000.BO) is overvalued by 20.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 44.48 - 129.63 | 73.87 | -20.9% |
| DCF (Growth 10y) | 127.63 - 287.12 | 182.95 | 96.0% |
| DCF (EBITDA 5y) | 194.58 - 318.38 | 255.39 | 173.6% |
| DCF (EBITDA 10y) | 281.43 - 488.28 | 377.52 | 304.5% |
| Fair Value | 97.52 - 97.52 | 97.52 | 4.48% |
| P/E | 58.59 - 98.59 | 77.17 | -17.3% |
| EV/EBITDA | 27.23 - 202.81 | 87.99 | -5.7% |
| EPV | (51.89) - (49.80) | (50.85) | -154.5% |
| DDM - Stable | 20.50 - 54.46 | 37.48 | -59.8% |
| DDM - Multi | 55.50 - 119.79 | 76.42 | -18.1% |
| Market Cap (mil) | 15,819.26 |
| Beta | 0.42 |
| Outstanding shares (mil) | 169.48 |
| Enterprise Value (mil) | 25,884.76 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.88% |
| Cost of Debt | 10.63% |
| WACC | 11.88% |