As of 2025-07-09, the Intrinsic Value of Scan Steels Ltd (511672.BO) is 30.93 INR. This 511672.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.50 INR, the upside of Scan Steels Ltd is -12.90%.
The range of the Intrinsic Value is 24.30 - 43.69 INR
Based on its market price of 35.50 INR and our intrinsic valuation, Scan Steels Ltd (511672.BO) is overvalued by 12.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.30 - 43.69 | 30.93 | -12.9% |
| DCF (Growth 10y) | 31.22 - 55.90 | 39.73 | 11.9% |
| DCF (EBITDA 5y) | 63.39 - 89.37 | 75.35 | 112.3% |
| DCF (EBITDA 10y) | 60.61 - 95.23 | 75.76 | 113.4% |
| Fair Value | 92.37 - 92.37 | 92.37 | 160.20% |
| P/E | 64.49 - 122.08 | 86.88 | 144.7% |
| EV/EBITDA | 62.04 - 90.35 | 75.30 | 112.1% |
| EPV | 103.04 - 150.19 | 126.61 | 256.7% |
| DDM - Stable | 17.33 - 42.83 | 30.08 | -15.3% |
| DDM - Multi | 19.10 - 39.63 | 26.08 | -26.5% |
| Market Cap (mil) | 2,080.30 |
| Beta | -0.06 |
| Outstanding shares (mil) | 58.60 |
| Enterprise Value (mil) | 2,601.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.34% |
| Cost of Debt | 9.56% |
| WACC | 11.15% |