As of 2025-05-28, the Intrinsic Value of Saint-Gobain Sekurit India Ltd (515043.BO) is 56.25 INR. This 515043.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 109.55 INR, the upside of Saint-Gobain Sekurit India Ltd is -48.70%.
The range of the Intrinsic Value is 45.91 - 73.89 INR
Based on its market price of 109.55 INR and our intrinsic valuation, Saint-Gobain Sekurit India Ltd (515043.BO) is overvalued by 48.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.91 - 73.89 | 56.25 | -48.7% |
| DCF (Growth 10y) | 54.10 - 84.52 | 65.50 | -40.2% |
| DCF (EBITDA 5y) | 81.68 - 107.93 | 98.33 | -10.2% |
| DCF (EBITDA 10y) | 79.01 - 112.13 | 97.16 | -11.3% |
| Fair Value | 98.73 - 98.73 | 98.73 | -9.87% |
| P/E | 68.55 - 125.90 | 96.03 | -12.3% |
| EV/EBITDA | 64.78 - 88.34 | 76.27 | -30.4% |
| EPV | 27.56 - 35.15 | 31.35 | -71.4% |
| DDM - Stable | 20.57 - 45.36 | 32.97 | -69.9% |
| DDM - Multi | 36.51 - 60.47 | 45.36 | -58.6% |
| Market Cap (mil) | 9,981.10 |
| Beta | 1.42 |
| Outstanding shares (mil) | 91.11 |
| Enterprise Value (mil) | 9,932.80 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.64% |
| Cost of Debt | 5.73% |
| WACC | 14.62% |