As of 2025-06-26, the Intrinsic Value of Shri Keshav Cements and Infra Ltd (530977.BO) is 73.95 INR. This 530977.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 136.15 INR, the upside of Shri Keshav Cements and Infra Ltd is -45.70%.
The range of the Intrinsic Value is 22.01 - 191.01 INR
Based on its market price of 136.15 INR and our intrinsic valuation, Shri Keshav Cements and Infra Ltd (530977.BO) is overvalued by 45.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.01 - 191.01 | 73.95 | -45.7% |
| DCF (Growth 10y) | 21.26 - 165.46 | 66.32 | -51.3% |
| DCF (EBITDA 5y) | 219.95 - 409.03 | 292.20 | 114.6% |
| DCF (EBITDA 10y) | 169.38 - 377.62 | 248.59 | 82.6% |
| Fair Value | -88.07 - -88.07 | -88.07 | -164.69% |
| P/E | (46.15) - 15.10 | (22.77) | -116.7% |
| EV/EBITDA | 30.51 - 207.93 | 104.11 | -23.5% |
| EPV | (168.63) - (184.03) | (176.32) | -229.5% |
| DDM - Stable | (17.38) - (38.15) | (27.76) | -120.4% |
| DDM - Multi | 18.39 - 32.93 | 23.75 | -82.6% |
| Market Cap (mil) | 2,383.99 |
| Beta | 0.79 |
| Outstanding shares (mil) | 17.51 |
| Enterprise Value (mil) | 4,664.62 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.25% |
| Cost of Debt | 13.82% |
| WACC | 11.59% |