As of 2025-07-08, the Intrinsic Value of Isgec Heavy Engineering Ltd (533033.BO) is 612.03 INR. This 533033.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,223.00 INR, the upside of Isgec Heavy Engineering Ltd is -50.00%.
The range of the Intrinsic Value is 505.49 - 770.57 INR
Based on its market price of 1,223.00 INR and our intrinsic valuation, Isgec Heavy Engineering Ltd (533033.BO) is overvalued by 50.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 505.49 - 770.57 | 612.03 | -50.0% |
| DCF (Growth 10y) | 827.05 - 1,216.07 | 984.65 | -19.5% |
| DCF (EBITDA 5y) | 2,110.24 - 3,163.19 | 2,643.43 | 116.1% |
| DCF (EBITDA 10y) | 2,276.28 - 3,612.28 | 2,918.70 | 138.7% |
| Fair Value | 130.97 - 130.97 | 130.97 | -89.29% |
| P/E | 1,162.69 - 1,364.21 | 1,228.65 | 0.5% |
| EV/EBITDA | 1,177.36 - 1,673.33 | 1,477.47 | 20.8% |
| EPV | 188.38 - 239.42 | 213.90 | -82.5% |
| DDM - Stable | 116.58 - 215.26 | 165.92 | -86.4% |
| DDM - Multi | 470.09 - 669.73 | 552.17 | -54.9% |
| Market Cap (mil) | 89,926.58 |
| Beta | |
| Outstanding shares (mil) | 73.53 |
| Enterprise Value (mil) | 96,166.38 |
| Market risk premium | 6.92% |
| Cost of Equity | 16.34% |
| Cost of Debt | 9.74% |
| WACC | 14.19% |