As of 2025-05-17, the Intrinsic Value of Shervani Industrial Syndicate Ltd (526117.BO) is 1,611.43 INR. This 526117.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 409.00 INR, the upside of Shervani Industrial Syndicate Ltd is 294.00%.
The range of the Intrinsic Value is 1,369.06 - 1,968.86 INR
Based on its market price of 409.00 INR and our intrinsic valuation, Shervani Industrial Syndicate Ltd (526117.BO) is undervalued by 294.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (901.77) - (59.90) | (327.24) | -180.0% |
| DCF (Growth 10y) | (288.74) - (1,098.31) | (553.99) | -235.5% |
| DCF (EBITDA 5y) | 1,369.06 - 1,968.86 | 1,611.43 | 294.0% |
| DCF (EBITDA 10y) | 882.97 - 1,578.70 | 1,147.49 | 180.6% |
| Fair Value | -123.73 - -123.73 | -123.73 | -130.25% |
| P/E | (88.29) - 1,461.52 | 560.67 | 37.1% |
| EV/EBITDA | 10.97 - 890.90 | 315.60 | -22.8% |
| EPV | 591.70 - 806.26 | 698.98 | 70.9% |
| DDM - Stable | (30.24) - (70.34) | (50.29) | -112.3% |
| DDM - Multi | 579.80 - 1,060.02 | 750.73 | 83.6% |
| Market Cap (mil) | 1,051.13 |
| Beta | 1.34 |
| Outstanding shares (mil) | 2.57 |
| Enterprise Value (mil) | 1,111.43 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.89% |
| Cost of Debt | 10.14% |
| WACC | 11.99% |