As of 2025-07-18, the Intrinsic Value of Super Crop Safe Ltd (530883.BO) is 8.20 INR. This 530883.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.58 INR, the upside of Super Crop Safe Ltd is -39.60%.
The range of the Intrinsic Value is 2.64 - 19.80 INR
Based on its market price of 13.58 INR and our intrinsic valuation, Super Crop Safe Ltd (530883.BO) is overvalued by 39.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.64 - 19.80 | 8.20 | -39.6% |
| DCF (Growth 10y) | 8.31 - 31.33 | 15.82 | 16.5% |
| DCF (EBITDA 5y) | 20.80 - 43.59 | 34.99 | 157.7% |
| DCF (EBITDA 10y) | 23.96 - 56.24 | 41.37 | 204.6% |
| Fair Value | 2.69 - 2.69 | 2.69 | -80.19% |
| P/E | 13.69 - 23.04 | 17.18 | 26.5% |
| EV/EBITDA | 4.01 - 14.92 | 11.07 | -18.5% |
| EPV | 2.34 - 8.28 | 5.31 | -60.9% |
| DDM - Stable | 2.30 - 6.82 | 4.56 | -66.4% |
| DDM - Multi | 8.68 - 22.63 | 12.86 | -5.3% |
| Market Cap (mil) | 546.05 |
| Beta | 1.14 |
| Outstanding shares (mil) | 40.21 |
| Enterprise Value (mil) | 973.29 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.73% |
| Cost of Debt | 9.75% |
| WACC | 12.31% |