As of 2025-05-07, the Intrinsic Value of Sadhana Nitro Chem Ltd (506642.BO) is 5.92 INR. This 506642.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.19 INR, the upside of Sadhana Nitro Chem Ltd is -70.70%.
The range of the Intrinsic Value is 4.57 - 8.52 INR
Based on its market price of 20.19 INR and our intrinsic valuation, Sadhana Nitro Chem Ltd (506642.BO) is overvalued by 70.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.57 - 8.52 | 5.92 | -70.7% |
| DCF (Growth 10y) | 7.30 - 13.83 | 9.54 | -52.7% |
| DCF (EBITDA 5y) | 22.19 - 36.45 | 29.59 | 46.6% |
| DCF (EBITDA 10y) | 24.51 - 45.43 | 34.52 | 71.0% |
| Fair Value | 2.52 - 2.52 | 2.52 | -87.50% |
| P/E | 2.04 - 10.21 | 5.92 | -70.7% |
| EV/EBITDA | 8.74 - 21.66 | 15.31 | -24.2% |
| EPV | 2.16 - 2.87 | 2.52 | -87.5% |
| DDM - Stable | 0.62 - 1.48 | 1.05 | -94.8% |
| DDM - Multi | 7.07 - 13.34 | 9.26 | -54.1% |
| Market Cap (mil) | 4,081.21 |
| Beta | 0.56 |
| Outstanding shares (mil) | 202.14 |
| Enterprise Value (mil) | 4,081.21 |
| Market risk premium | 6.92% |
| Cost of Equity | 12.76% |
| Cost of Debt | 18.24% |
| WACC | 12.78% |