As of 2025-06-02, the Intrinsic Value of Vikram Thermo (India) Ltd (530477.BO) is 90.23 INR. This 530477.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 170.50 INR, the upside of Vikram Thermo (India) Ltd is -47.10%.
The range of the Intrinsic Value is 77.97 - 107.90 INR
Based on its market price of 170.50 INR and our intrinsic valuation, Vikram Thermo (India) Ltd (530477.BO) is overvalued by 47.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 77.97 - 107.90 | 90.23 | -47.1% |
| DCF (Growth 10y) | 114.93 - 157.40 | 132.48 | -22.3% |
| DCF (EBITDA 5y) | 135.76 - 203.75 | 175.90 | 3.2% |
| DCF (EBITDA 10y) | 160.73 - 242.40 | 205.09 | 20.3% |
| Fair Value | 71.41 - 71.41 | 71.41 | -58.12% |
| P/E | 42.05 - 166.12 | 97.74 | -42.7% |
| EV/EBITDA | 111.05 - 166.63 | 147.64 | -13.4% |
| EPV | 36.84 - 43.71 | 40.27 | -76.4% |
| DDM - Stable | 13.43 - 24.96 | 19.20 | -88.7% |
| DDM - Multi | 70.21 - 101.39 | 82.97 | -51.3% |
| Market Cap (mil) | 5,346.88 |
| Beta | 0.53 |
| Outstanding shares (mil) | 31.36 |
| Enterprise Value (mil) | 5,388.29 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.59% |
| Cost of Debt | 7.68% |
| WACC | 15.46% |