As of 2025-05-19, the Intrinsic Value of Integra Engineering India Ltd (505358.BO) is 91.75 INR. This 505358.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 221.50 INR, the upside of Integra Engineering India Ltd is -58.60%.
The range of the Intrinsic Value is 69.00 - 137.80 INR
Based on its market price of 221.50 INR and our intrinsic valuation, Integra Engineering India Ltd (505358.BO) is overvalued by 58.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 69.00 - 137.80 | 91.75 | -58.6% |
| DCF (Growth 10y) | 92.22 - 177.44 | 120.66 | -45.5% |
| DCF (EBITDA 5y) | 121.50 - 165.50 | 138.72 | -37.4% |
| DCF (EBITDA 10y) | 133.08 - 196.39 | 158.39 | -28.5% |
| Fair Value | 92.80 - 92.80 | 92.80 | -58.10% |
| P/E | 89.60 - 173.89 | 137.03 | -38.1% |
| EV/EBITDA | 71.82 - 117.01 | 92.10 | -58.4% |
| EPV | 13.15 - 19.37 | 16.26 | -92.7% |
| DDM - Stable | 31.64 - 81.06 | 56.35 | -74.6% |
| DDM - Multi | 64.75 - 131.18 | 86.94 | -60.8% |
| Market Cap (mil) | 7,619.60 |
| Beta | 1.16 |
| Outstanding shares (mil) | 34.40 |
| Enterprise Value (mil) | 7,807.27 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.24% |
| Cost of Debt | 5.73% |
| WACC | 11.98% |