As of 2025-06-14, the Intrinsic Value of Chaman Lal Setia Exports Ltd (530307.BO) is 87.19 INR. This 530307.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 346.00 INR, the upside of Chaman Lal Setia Exports Ltd is -74.80%.
The range of the Intrinsic Value is 79.03 - 98.49 INR
Based on its market price of 346.00 INR and our intrinsic valuation, Chaman Lal Setia Exports Ltd (530307.BO) is overvalued by 74.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 79.03 - 98.49 | 87.19 | -74.8% |
| DCF (Growth 10y) | 78.31 - 92.23 | 84.25 | -75.6% |
| DCF (EBITDA 5y) | 145.67 - 223.68 | 173.76 | -49.8% |
| DCF (EBITDA 10y) | 120.30 - 176.72 | 140.86 | -59.3% |
| Fair Value | 73.49 - 73.49 | 73.49 | -78.76% |
| P/E | 113.86 - 308.36 | 205.99 | -40.5% |
| EV/EBITDA | 147.23 - 388.57 | 239.77 | -30.7% |
| EPV | 65.27 - 72.48 | 68.88 | -80.1% |
| DDM - Stable | 67.37 - 119.59 | 93.48 | -73.0% |
| DDM - Multi | 42.73 - 58.71 | 49.45 | -85.7% |
| Market Cap (mil) | 19,109.79 |
| Beta | |
| Outstanding shares (mil) | 55.23 |
| Enterprise Value (mil) | 18,179.11 |
| Market risk premium | 6.92% |
| Cost of Equity | 15.17% |
| Cost of Debt | 8.37% |
| WACC | 14.17% |