As of 2025-07-08, the Intrinsic Value of Shilp Gravures Ltd (513709.BO) is 132.76 INR. This 513709.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 240.60 INR, the upside of Shilp Gravures Ltd is -44.80%.
The range of the Intrinsic Value is 105.82 - 182.00 INR
Based on its market price of 240.60 INR and our intrinsic valuation, Shilp Gravures Ltd (513709.BO) is overvalued by 44.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 105.82 - 182.00 | 132.76 | -44.8% |
| DCF (Growth 10y) | 137.42 - 231.87 | 171.20 | -28.8% |
| DCF (EBITDA 5y) | 194.21 - 322.39 | 256.96 | 6.8% |
| DCF (EBITDA 10y) | 196.32 - 335.72 | 260.29 | 8.2% |
| Fair Value | 150.09 - 150.09 | 150.09 | -37.62% |
| P/E | 152.13 - 203.64 | 175.96 | -26.9% |
| EV/EBITDA | 156.62 - 243.36 | 187.65 | -22.0% |
| EPV | 254.58 - 327.93 | 291.26 | 21.1% |
| DDM - Stable | 35.49 - 83.62 | 59.55 | -75.2% |
| DDM - Multi | 93.89 - 170.62 | 121.02 | -49.7% |
| Market Cap (mil) | 1,479.69 |
| Beta | 1.21 |
| Outstanding shares (mil) | 6.15 |
| Enterprise Value (mil) | 1,442.74 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.15% |
| Cost of Debt | 9.02% |
| WACC | 13.12% |