As of 2025-09-01, the Intrinsic Value of Shalimar Productions Ltd (512499.BO) is 0.01 INR. This 512499.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.49 INR, the upside of Shalimar Productions Ltd is -97.10%.
The range of the Intrinsic Value is (0.00) - 0.05 INR
Based on its market price of 0.49 INR and our intrinsic valuation, Shalimar Productions Ltd (512499.BO) is overvalued by 97.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.00) - 0.05 | 0.01 | -97.1% |
| DCF (Growth 10y) | (0.09) - (0.13) | (0.11) | -122.0% |
| DCF (EBITDA 5y) | (0.06) - (0.06) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.06) - (0.06) | (1,234.50) | -123450.0% |
| Fair Value | -0.04 - -0.04 | -0.04 | -107.39% |
| P/E | (0.28) - (0.21) | (0.28) | -157.5% |
| EV/EBITDA | (0.07) - (0.07) | (0.07) | -114.1% |
| EPV | 0.00 - 0.00 | 0.00 | -99.3% |
| DDM - Stable | (0.03) - (0.07) | (0.05) | -110.5% |
| DDM - Multi | (0.01) - (0.02) | (0.02) | -103.4% |
| Market Cap (mil) | 482.32 |
| Beta | 0.00 |
| Outstanding shares (mil) | 984.33 |
| Enterprise Value (mil) | 481.87 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.22% |
| Cost of Debt | 5.00% |
| WACC | 9.97% |