As of 2026-04-03, the Intrinsic Value of Simran Farms Ltd (519566.BO) is 2,168.14 INR. This 519566.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 141.00 INR, the upside of Simran Farms Ltd is 1,437.70%.
The range of the Intrinsic Value is 1,620.89 - 3,254.01 INR
Based on its market price of 141.00 INR and our intrinsic valuation, Simran Farms Ltd (519566.BO) is undervalued by 1,437.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,620.89 - 3,254.01 | 2,168.14 | 1437.7% |
| DCF (Growth 10y) | 2,816.71 - 5,433.76 | 3,698.71 | 2523.2% |
| DCF (EBITDA 5y) | 2,141.47 - 2,830.01 | 2,511.86 | 1681.5% |
| DCF (EBITDA 10y) | 3,370.34 - 4,648.53 | 4,015.54 | 2747.9% |
| Fair Value | -63.73 - -63.73 | -63.73 | -145.20% |
| P/E | (35.38) - 717.79 | 310.25 | 120.0% |
| EV/EBITDA | (60.74) - 525.50 | 196.43 | 39.3% |
| EPV | 1,036.80 - 1,392.80 | 1,214.80 | 761.6% |
| DDM - Stable | (15.01) - (31.58) | (23.29) | -116.5% |
| DDM - Multi | 1,070.26 - 1,763.25 | 1,333.29 | 845.6% |
| Market Cap (mil) | 534.39 |
| Beta | 1.74 |
| Outstanding shares (mil) | 3.79 |
| Enterprise Value (mil) | 1,136.35 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.58% |
| Cost of Debt | 5.50% |
| WACC | 8.26% |