512020.BO Intrinsic
Value
What is the intrinsic value of 512020.BO?
As of 2025-07-11, the Intrinsic Value of Saraswati Commercial (India) Ltd (512020.BO) is
12,141.15 INR. This 512020.BO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 13,700.00 INR, the upside of Saraswati Commercial (India) Ltd is
-11.38%.
Is 512020.BO undervalued or overvalued?
Based on its market price of 13,700.00 INR and our intrinsic valuation, Saraswati Commercial (India) Ltd (512020.BO) is overvalued by 11.38%.
13,700.00 INR
Stock Price
12,141.15 INR
Intrinsic Value
512020.BO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
(3,013.92) - (500.57) |
(714.55) |
-105.2% |
DCF (Growth 10y) |
(508.03) - (2,835.95) |
(726.45) |
-105.3% |
DCF (EBITDA 5y) |
(484.68) - (945.61) |
(1,234.50) |
-123450.0% |
DCF (EBITDA 10y) |
(506.22) - (1,381.85) |
(1,234.50) |
-123450.0% |
Fair Value |
12,141.15 - 12,141.15 |
12,141.15 |
-11.38% |
P/E |
7,313.83 - 10,778.66 |
8,771.62 |
-36.0% |
EV/EBITDA |
(344.92) - (396.25) |
(361.08) |
-102.6% |
EPV |
(103.29) - 272.61 |
84.66 |
-99.4% |
DDM - Stable |
3,732.95 - 8,071.86 |
5,902.41 |
-56.9% |
DDM - Multi |
3,847.04 - 6,459.89 |
4,822.08 |
-64.8% |
512020.BO Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
15,070.00 |
Beta |
-0.60 |
Outstanding shares (mil) |
1.10 |
Enterprise Value (mil) |
15,268.42 |
Market risk premium |
8.31% |
Cost of Equity |
11.26% |
Cost of Debt |
1,190.97% |
WACC |
35.37% |