As of 2025-05-13, the Intrinsic Value of Shree Global Tradefin Ltd (512463.BO) is 184.98 INR. This 512463.BO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 52.00 INR, the upside of Shree Global Tradefin Ltd is 255.70%.
The range of the Intrinsic Value is 133.78 - 279.69 INR
Based on its market price of 52.00 INR and our intrinsic valuation, Shree Global Tradefin Ltd (512463.BO) is undervalued by 255.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (44.50) - (26.86) | (33.07) | -163.6% |
| DCF (Growth 10y) | 133.78 - 279.69 | 184.98 | 255.7% |
| DCF (EBITDA 5y) | 72.17 - 100.64 | 87.24 | 67.8% |
| DCF (EBITDA 10y) | 267.29 - 393.09 | 329.75 | 534.1% |
| Fair Value | 23.10 - 23.10 | 23.10 | -55.57% |
| P/E | 10.35 - 31.61 | 16.47 | -68.3% |
| EV/EBITDA | 15.03 - 44.30 | 25.20 | -51.5% |
| EPV | 6.81 - 8.27 | 7.54 | -85.5% |
| DDM - Stable | 6.72 - 15.87 | 11.30 | -78.3% |
| DDM - Multi | 86.09 - 159.22 | 111.90 | 115.2% |
| Market Cap (mil) | 66,150.76 |
| Beta | 0.04 |
| Outstanding shares (mil) | 1,272.13 |
| Enterprise Value (mil) | 65,608.47 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.43% |
| Cost of Debt | 7.46% |
| WACC | 11.34% |