As of 2025-05-17, the Intrinsic Value of SKP Securities Ltd (531169.BO) is 178.75 INR. This 531169.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.00 INR, the upside of SKP Securities Ltd is 55.40%.
The range of the Intrinsic Value is 162.74 - 199.78 INR
Based on its market price of 115.00 INR and our intrinsic valuation, SKP Securities Ltd (531169.BO) is undervalued by 55.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 162.74 - 199.78 | 178.75 | 55.4% |
| DCF (Growth 10y) | 180.30 - 218.73 | 197.02 | 71.3% |
| DCF (EBITDA 5y) | 198.39 - 328.66 | 230.86 | 100.8% |
| DCF (EBITDA 10y) | 204.10 - 311.94 | 233.37 | 102.9% |
| Fair Value | 428.72 - 428.72 | 428.72 | 272.80% |
| P/E | 141.60 - 204.07 | 167.99 | 46.1% |
| EV/EBITDA | 197.69 - 393.94 | 234.97 | 104.3% |
| EPV | 114.64 - 131.26 | 122.95 | 6.9% |
| DDM - Stable | 59.01 - 98.11 | 78.56 | -31.7% |
| DDM - Multi | 55.85 - 73.87 | 63.68 | -44.6% |
| Market Cap (mil) | 783.15 |
| Beta | 0.33 |
| Outstanding shares (mil) | 6.81 |
| Enterprise Value (mil) | 573.03 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.54% |
| Cost of Debt | 8.24% |
| WACC | 12.53% |