As of 2025-07-07, the Intrinsic Value of Shervani Industrial Syndicate Ltd (526117.BO) is 150.24 INR. This 526117.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 450.00 INR, the upside of Shervani Industrial Syndicate Ltd is -66.60%.
The range of the Intrinsic Value is 75.85 - 293.67 INR
Based on its market price of 450.00 INR and our intrinsic valuation, Shervani Industrial Syndicate Ltd (526117.BO) is overvalued by 66.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 75.85 - 293.67 | 150.24 | -66.6% |
| DCF (Growth 10y) | 110.29 - 355.19 | 194.34 | -56.8% |
| DCF (EBITDA 5y) | 254.96 - 495.58 | 374.47 | -16.8% |
| DCF (EBITDA 10y) | 197.11 - 451.30 | 311.97 | -30.7% |
| Fair Value | 327.82 - 327.82 | 327.82 | -27.15% |
| P/E | 225.80 - 522.82 | 396.63 | -11.9% |
| EV/EBITDA | 29.99 - 358.20 | 174.58 | -61.2% |
| EPV | 298.07 - 469.58 | 383.83 | -14.7% |
| DDM - Stable | 77.53 - 182.12 | 129.82 | -71.2% |
| DDM - Multi | 342.61 - 549.82 | 416.75 | -7.4% |
| Market Cap (mil) | 1,156.50 |
| Beta | 1.34 |
| Outstanding shares (mil) | 2.57 |
| Enterprise Value (mil) | 1,377.40 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.16% |
| Cost of Debt | 20.64% |
| WACC | 14.74% |