As of 2025-05-06, the Intrinsic Value of Swasti Vinayaka Art and Heritage Corporation Ltd (512257.BO) is 2.28 INR. This 512257.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.80 INR, the upside of Swasti Vinayaka Art and Heritage Corporation Ltd is -40.00%.
The range of the Intrinsic Value is 1.44 - 3.81 INR
Based on its market price of 3.80 INR and our intrinsic valuation, Swasti Vinayaka Art and Heritage Corporation Ltd (512257.BO) is overvalued by 40.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.44 - 3.81 | 2.28 | -40.0% |
| DCF (Growth 10y) | 1.30 - 3.17 | 1.97 | -48.1% |
| DCF (EBITDA 5y) | 3.08 - 4.17 | 3.71 | -2.4% |
| DCF (EBITDA 10y) | 2.73 - 4.17 | 3.47 | -8.7% |
| Fair Value | 2.33 - 2.33 | 2.33 | -38.67% |
| P/E | 3.51 - 5.45 | 4.58 | 20.6% |
| EV/EBITDA | 3.36 - 7.53 | 4.23 | 11.4% |
| EPV | 3.43 - 5.11 | 4.27 | 12.3% |
| DDM - Stable | 0.81 - 1.88 | 1.34 | -64.7% |
| DDM - Multi | 1.45 - 2.68 | 1.89 | -50.2% |
| Market Cap (mil) | 342.00 |
| Beta | 0.91 |
| Outstanding shares (mil) | 90.00 |
| Enterprise Value (mil) | 513.71 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.44% |
| Cost of Debt | 11.58% |
| WACC | 11.99% |