As of 2025-06-02, the Intrinsic Value of Shetron Ltd (526137.BO) is 129.09 INR. This 526137.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 128.00 INR, the upside of Shetron Ltd is 0.80%.
The range of the Intrinsic Value is 104.85 - 164.86 INR
Based on its market price of 128.00 INR and our intrinsic valuation, Shetron Ltd (526137.BO) is undervalued by 0.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 104.85 - 164.86 | 129.09 | 0.8% |
| DCF (Growth 10y) | 132.81 - 197.41 | 159.27 | 24.4% |
| DCF (EBITDA 5y) | 178.03 - 251.45 | 215.28 | 68.2% |
| DCF (EBITDA 10y) | 178.29 - 258.08 | 216.33 | 69.0% |
| Fair Value | 17.11 - 17.11 | 17.11 | -86.63% |
| P/E | 81.93 - 145.65 | 115.15 | -10.0% |
| EV/EBITDA | 116.52 - 188.47 | 146.10 | 14.1% |
| EPV | 138.56 - 179.16 | 158.86 | 24.1% |
| DDM - Stable | 13.45 - 25.61 | 19.53 | -84.7% |
| DDM - Multi | 59.07 - 88.32 | 70.87 | -44.6% |
| Market Cap (mil) | 1,152.00 |
| Beta | 0.78 |
| Outstanding shares (mil) | 9.00 |
| Enterprise Value (mil) | 1,512.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.92% |
| Cost of Debt | 13.04% |
| WACC | 14.90% |