As of 2025-07-06, the Intrinsic Value of Swastika Investmart Ltd (530585.BO) is 279.55 INR. This 530585.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 136.00 INR, the upside of Swastika Investmart Ltd is 105.60%.
The range of the Intrinsic Value is 263.55 - 301.04 INR
Based on its market price of 136.00 INR and our intrinsic valuation, Swastika Investmart Ltd (530585.BO) is undervalued by 105.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 263.55 - 301.04 | 279.55 | 105.6% |
| DCF (Growth 10y) | 293.13 - 342.60 | 314.28 | 131.1% |
| DCF (EBITDA 5y) | 316.52 - 575.82 | 432.68 | 218.1% |
| DCF (EBITDA 10y) | 318.35 - 518.37 | 402.57 | 196.0% |
| Fair Value | 287.29 - 287.29 | 287.29 | 111.24% |
| P/E | 117.56 - 204.32 | 143.76 | 5.7% |
| EV/EBITDA | 323.65 - 686.50 | 464.25 | 241.4% |
| EPV | 232.62 - 258.44 | 245.53 | 80.5% |
| DDM - Stable | 44.25 - 75.81 | 60.03 | -55.9% |
| DDM - Multi | 42.74 - 59.93 | 50.07 | -63.2% |
| Market Cap (mil) | 2,354.16 |
| Beta | 0.54 |
| Outstanding shares (mil) | 17.31 |
| Enterprise Value (mil) | 53.68 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.41% |
| Cost of Debt | 17.15% |
| WACC | 16.33% |