As of 2025-05-03, the Intrinsic Value of Eco Recycling Ltd (530643.BO) is 62.00 INR. This 530643.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 569.40 INR, the upside of Eco Recycling Ltd is -89.10%.
The range of the Intrinsic Value is 51.63 - 78.88 INR
Based on its market price of 569.40 INR and our intrinsic valuation, Eco Recycling Ltd (530643.BO) is overvalued by 89.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 51.63 - 78.88 | 62.00 | -89.1% |
| DCF (Growth 10y) | 56.79 - 83.37 | 67.07 | -88.2% |
| DCF (EBITDA 5y) | 53.98 - 79.88 | 65.97 | -88.4% |
| DCF (EBITDA 10y) | 58.30 - 84.20 | 69.74 | -87.8% |
| Fair Value | 46.20 - 46.20 | 46.20 | -91.89% |
| P/E | 82.80 - 127.20 | 112.42 | -80.3% |
| EV/EBITDA | 36.59 - 62.35 | 51.71 | -90.9% |
| EPV | 19.60 - 25.72 | 22.66 | -96.0% |
| DDM - Stable | 21.14 - 43.85 | 32.49 | -94.3% |
| DDM - Multi | 31.86 - 53.23 | 40.02 | -93.0% |
| Market Cap (mil) | 10,989.42 |
| Beta | 1.20 |
| Outstanding shares (mil) | 19.30 |
| Enterprise Value (mil) | 10,989.42 |
| Market risk premium | 6.92% |
| Cost of Equity | 14.24% |
| Cost of Debt | 6.47% |
| WACC | 13.79% |