As of 2025-08-02, the Intrinsic Value of Swiss Military Consumer Goods Ltd (523558.BO) is 17.20 INR. This 523558.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.35 INR, the upside of Swiss Military Consumer Goods Ltd is -32.10%.
The range of the Intrinsic Value is 14.67 - 20.96 INR
Based on its market price of 25.35 INR and our intrinsic valuation, Swiss Military Consumer Goods Ltd (523558.BO) is overvalued by 32.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.67 - 20.96 | 17.20 | -32.1% |
| DCF (Growth 10y) | 27.65 - 40.28 | 32.76 | 29.2% |
| DCF (EBITDA 5y) | 33.07 - 91.36 | 53.74 | 112.0% |
| DCF (EBITDA 10y) | 47.97 - 130.86 | 76.60 | 202.2% |
| Fair Value | 9.29 - 9.29 | 9.29 | -63.34% |
| P/E | 6.77 - 13.08 | 9.33 | -63.2% |
| EV/EBITDA | 7.17 - 22.17 | 15.01 | -40.8% |
| EPV | 1.34 - 1.44 | 1.39 | -94.5% |
| DDM - Stable | 1.90 - 3.64 | 2.77 | -89.1% |
| DDM - Multi | 14.00 - 20.82 | 16.75 | -33.9% |
| Market Cap (mil) | 5,980.32 |
| Beta | 0.69 |
| Outstanding shares (mil) | 235.91 |
| Enterprise Value (mil) | 5,789.91 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.45% |
| Cost of Debt | 7.46% |
| WACC | 14.22% |