As of 2025-07-08, the Intrinsic Value of Sika Interplant Systems Ltd (523606.BO) is 494.62 INR. This 523606.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,393.55 INR, the upside of Sika Interplant Systems Ltd is -64.50%.
The range of the Intrinsic Value is 391.89 - 686.88 INR
Based on its market price of 1,393.55 INR and our intrinsic valuation, Sika Interplant Systems Ltd (523606.BO) is overvalued by 64.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 391.89 - 686.88 | 494.62 | -64.5% |
| DCF (Growth 10y) | 569.10 - 1,006.08 | 722.40 | -48.2% |
| DCF (EBITDA 5y) | 1,446.23 - 1,860.17 | 1,664.01 | 19.4% |
| DCF (EBITDA 10y) | 1,668.89 - 2,425.11 | 2,035.40 | 46.1% |
| Fair Value | 527.48 - 527.48 | 527.48 | -62.15% |
| P/E | 829.26 - 1,117.41 | 971.40 | -30.3% |
| EV/EBITDA | 898.37 - 1,156.71 | 1,062.79 | -23.7% |
| EPV | 111.57 - 139.20 | 125.38 | -91.0% |
| DDM - Stable | 72.70 - 164.57 | 118.63 | -91.5% |
| DDM - Multi | 132.93 - 248.71 | 174.62 | -87.5% |
| Market Cap (mil) | 17,110.20 |
| Beta | 0.83 |
| Outstanding shares (mil) | 12.28 |
| Enterprise Value (mil) | 16,860.44 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.93% |
| Cost of Debt | 7.46% |
| WACC | 12.77% |