As of 2025-10-30, the Intrinsic Value of Shiva Cement Ltd (532323.BO) is 560.00 INR. This 532323.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 26.05 INR, the upside of Shiva Cement Ltd is 2,049.70%.
The range of the Intrinsic Value is 180.86 - 939.37 INR
Based on its market price of 26.05 INR and our intrinsic valuation, Shiva Cement Ltd (532323.BO) is undervalued by 2,049.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,836.34) - (910.39) | (1,165.53) | -4574.2% |
| DCF (Growth 10y) | (623.33) - (838.39) | (688.89) | -2744.5% |
| DCF (EBITDA 5y) | 180.86 - 939.37 | 560.00 | 2049.7% |
| DCF (EBITDA 10y) | (41.22) - 778.09 | 325.88 | 1151.0% |
| Fair Value | -25.61 - -25.61 | -25.61 | -198.31% |
| P/E | (57.06) - (85.23) | (68.38) | -362.5% |
| EV/EBITDA | (50.37) - 609.70 | 217.76 | 735.9% |
| EPV | (92.78) - (116.91) | (104.84) | -502.5% |
| DDM - Stable | (20.96) - (40.32) | (30.64) | -217.6% |
| DDM - Multi | (11.43) - (17.52) | (13.87) | -153.2% |
| Market Cap (mil) | 7,684.75 |
| Beta | 1.32 |
| Outstanding shares (mil) | 295.00 |
| Enterprise Value (mil) | 21,803.85 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.27% |
| Cost of Debt | 10.80% |
| WACC | 11.65% |