As of 2026-04-02, the Intrinsic Value of Shri Jagdamba Polymers Ltd (512453.BO) is 509.37 INR. This 512453.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 518.45 INR, the upside of Shri Jagdamba Polymers Ltd is -1.80%.
The range of the Intrinsic Value is 413.98 - 668.53 INR
Based on its market price of 518.45 INR and our intrinsic valuation, Shri Jagdamba Polymers Ltd (512453.BO) is overvalued by 1.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 413.98 - 668.53 | 509.37 | -1.8% |
| DCF (Growth 10y) | 573.57 - 912.75 | 702.03 | 35.4% |
| DCF (EBITDA 5y) | 690.72 - 1,101.12 | 785.91 | 51.6% |
| DCF (EBITDA 10y) | 723.63 - 1,172.91 | 850.71 | 64.1% |
| Fair Value | 910.38 - 910.38 | 910.38 | 75.60% |
| P/E | 645.52 - 800.56 | 732.44 | 41.3% |
| EV/EBITDA | 442.69 - 719.59 | 517.60 | -0.2% |
| EPV | 203.68 - 267.18 | 235.43 | -54.6% |
| DDM - Stable | 236.94 - 449.58 | 343.26 | -33.8% |
| DDM - Multi | 442.06 - 654.17 | 527.78 | 1.8% |
| Market Cap (mil) | 4,541.62 |
| Beta | 1.25 |
| Outstanding shares (mil) | 8.76 |
| Enterprise Value (mil) | 4,637.36 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.06% |
| Cost of Debt | 14.51% |
| WACC | 15.27% |