As of 2025-07-06, the Intrinsic Value of Conart Engineers Ltd (522231.BO) is 127.20 INR. This 522231.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 134.50 INR, the upside of Conart Engineers Ltd is -5.40%.
The range of the Intrinsic Value is 103.53 - 168.51 INR
Based on its market price of 134.50 INR and our intrinsic valuation, Conart Engineers Ltd (522231.BO) is overvalued by 5.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 103.53 - 168.51 | 127.20 | -5.4% |
| DCF (Growth 10y) | 136.43 - 224.24 | 168.68 | 25.4% |
| DCF (EBITDA 5y) | 229.13 - 287.83 | 254.44 | 89.2% |
| DCF (EBITDA 10y) | 240.17 - 341.54 | 283.44 | 110.7% |
| Fair Value | 145.70 - 145.70 | 145.70 | 8.32% |
| P/E | 97.14 - 187.44 | 150.90 | 12.2% |
| EV/EBITDA | 146.97 - 212.45 | 178.66 | 32.8% |
| EPV | 138.41 - 184.32 | 161.37 | 20.0% |
| DDM - Stable | 33.05 - 74.43 | 53.74 | -60.0% |
| DDM - Multi | 81.66 - 151.42 | 106.92 | -20.5% |
| Market Cap (mil) | 532.48 |
| Beta | 0.72 |
| Outstanding shares (mil) | 3.96 |
| Enterprise Value (mil) | 474.41 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.25% |
| Cost of Debt | 7.46% |
| WACC | 13.25% |