As of 2026-04-05, the Intrinsic Value of Starlog Enterprises Ltd (520155.BO) is 101.26 INR. This 520155.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.44 INR, the upside of Starlog Enterprises Ltd is 163.40%.
The range of the Intrinsic Value is 91.97 - 113.32 INR
Based on its market price of 38.44 INR and our intrinsic valuation, Starlog Enterprises Ltd (520155.BO) is undervalued by 163.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 91.97 - 113.32 | 101.26 | 163.4% |
| DCF (Growth 10y) | 92.46 - 111.08 | 100.64 | 161.8% |
| DCF (EBITDA 5y) | 73.61 - 118.92 | 95.49 | 148.4% |
| DCF (EBITDA 10y) | 84.91 - 116.36 | 99.36 | 158.5% |
| Fair Value | -120.70 - -120.70 | -120.70 | -414.00% |
| P/E | (38.91) - 230.49 | 66.67 | 73.5% |
| EV/EBITDA | (1.39) - 156.47 | 67.26 | 75.0% |
| EPV | 124.67 - 148.94 | 136.80 | 255.9% |
| DDM - Stable | (19.93) - (33.28) | (26.60) | -169.2% |
| DDM - Multi | 48.25 - 64.21 | 55.18 | 43.5% |
| Market Cap (mil) | 575.45 |
| Beta | 0.20 |
| Outstanding shares (mil) | 14.97 |
| Enterprise Value (mil) | 462.07 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.51% |
| Cost of Debt | 5.50% |
| WACC | 15.42% |