As of 2025-05-17, the Intrinsic Value of Shalibhadra Finance Ltd (511754.BO) is 263.32 INR. This 511754.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 525.30 INR, the upside of Shalibhadra Finance Ltd is -49.90%.
The range of the Intrinsic Value is 205.85 - 364.54 INR
Based on its market price of 525.30 INR and our intrinsic valuation, Shalibhadra Finance Ltd (511754.BO) is overvalued by 49.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 205.85 - 364.54 | 263.32 | -49.9% |
| DCF (Growth 10y) | 238.02 - 394.97 | 295.49 | -43.7% |
| DCF (EBITDA 5y) | 216.52 - 285.21 | 238.43 | -54.6% |
| DCF (EBITDA 10y) | 246.01 - 329.30 | 275.99 | -47.5% |
| Fair Value | 361.01 - 361.01 | 361.01 | -31.28% |
| P/E | 333.00 - 550.06 | 461.85 | -12.1% |
| EV/EBITDA | 155.53 - 303.27 | 218.33 | -58.4% |
| EPV | 117.99 - 155.92 | 136.95 | -73.9% |
| DDM - Stable | 106.75 - 235.81 | 171.28 | -67.4% |
| DDM - Multi | 125.69 - 216.55 | 159.13 | -69.7% |
| Market Cap (mil) | 4,055.32 |
| Beta | 0.35 |
| Outstanding shares (mil) | 7.72 |
| Enterprise Value (mil) | 4,341.42 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.95% |
| Cost of Debt | 5.00% |
| WACC | 10.88% |