What is the intrinsic value of 531893.BO?

As of 2025-05-10, the Intrinsic Value of Sawaca Business Machines Ltd (531893.BO) is 0.07 INR. This 531893.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.50 INR, the upside of Sawaca Business Machines Ltd is -86.00%.

The range of the Intrinsic Value is 0.06 - 0.08 INR

Is 531893.BO undervalued or overvalued?

Based on its market price of 0.50 INR and our intrinsic valuation, Sawaca Business Machines Ltd (531893.BO) is overvalued by 86.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.06 - 0.08	0.07	-86.0%
DCF (Growth 10y)	0.14 - 0.23	0.17	-65.1%
DCF (EBITDA 5y)	0.16 - 0.28	0.17	-65.4%
DCF (EBITDA 10y)	0.21 - 0.40	0.24	-51.6%
Fair Value	0.56 - 0.56	0.56	11.90%
P/E	0.18 - 0.64	0.34	-33.0%
EV/EBITDA	0.05 - 0.15	0.08	-84.4%
EPV	0.06 - 0.07	0.07	-87.0%
DDM - Stable	0.19 - 0.42	0.30	-39.2%
DDM - Multi	0.22 - 0.39	0.28	-43.2%