As of 2025-07-24, the Intrinsic Value of Elango Industries Ltd (513452.BO) is 168.05 INR. This 513452.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 10.89 INR, the upside of Elango Industries Ltd is 1,443.10%.
The range of the Intrinsic Value is 136.22 - 212.29 INR
Based on its market price of 10.89 INR and our intrinsic valuation, Elango Industries Ltd (513452.BO) is undervalued by 1,443.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (645.87) - (336.25) | (437.43) | -4116.8% |
| DCF (Growth 10y) | (403.53) - (752.33) | (518.94) | -4865.3% |
| DCF (EBITDA 5y) | 136.22 - 212.29 | 168.05 | 1443.1% |
| DCF (EBITDA 10y) | 231.45 - 460.91 | 325.38 | 2887.9% |
| Fair Value | -2.84 - -2.84 | -2.84 | -126.09% |
| P/E | (8.13) - (7.45) | (7.70) | -170.7% |
| EV/EBITDA | (5.29) - 51.36 | 20.48 | 88.1% |
| EPV | 5.56 - 7.65 | 6.60 | -39.4% |
| DDM - Stable | (3.48) - (9.24) | (6.36) | -158.4% |
| DDM - Multi | (1.08) - (2.32) | (1.48) | -113.6% |
| Market Cap (mil) | 41.60 |
| Beta | -0.04 |
| Outstanding shares (mil) | 3.82 |
| Enterprise Value (mil) | 41.95 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.49% |
| Cost of Debt | 5.00% |
| WACC | 12.43% |