As of 2025-05-16, the Intrinsic Value of Saraswati Commercial (India) Ltd (512020.BO) is 8,446.41 INR. This 512020.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17,667.90 INR, the upside of Saraswati Commercial (India) Ltd is -52.20%.
The range of the Intrinsic Value is 7,167.43 - 10,417.60 INR
Based on its market price of 17,667.90 INR and our intrinsic valuation, Saraswati Commercial (India) Ltd (512020.BO) is overvalued by 52.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7,167.43 - 10,417.60 | 8,446.41 | -52.2% |
| DCF (Growth 10y) | 7,646.40 - 10,486.56 | 8,778.27 | -50.3% |
| DCF (EBITDA 5y) | 8,923.66 - 11,207.73 | 9,778.87 | -44.7% |
| DCF (EBITDA 10y) | 8,743.65 - 11,024.63 | 9,649.28 | -45.4% |
| Fair Value | 4,488.15 - 4,488.15 | 4,488.15 | -74.60% |
| P/E | 11,076.74 - 18,150.47 | 15,868.87 | -10.2% |
| EV/EBITDA | (90.61) - 16,265.74 | 7,230.13 | -59.1% |
| EPV | 300.84 - 370.77 | 335.80 | -98.1% |
| DDM - Stable | 5,377.58 - 10,693.66 | 8,035.62 | -54.5% |
| DDM - Multi | 4,972.32 - 7,658.26 | 6,027.57 | -65.9% |
| Market Cap (mil) | 19,434.69 |
| Beta | -0.60 |
| Outstanding shares (mil) | 1.10 |
| Enterprise Value (mil) | 19,485.01 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.62% |
| Cost of Debt | 8.27% |
| WACC | 11.62% |