As of 2025-07-07, the Intrinsic Value of S V Global Mill Ltd (535621.BO) is 1.74 INR. This 535621.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 156.75 INR, the upside of S V Global Mill Ltd is -98.90%.
The range of the Intrinsic Value is 0.33 - 2.47 INR
Based on its market price of 156.75 INR and our intrinsic valuation, S V Global Mill Ltd (535621.BO) is overvalued by 98.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.33 - 2.47 | 1.74 | -98.9% |
| DCF (Growth 10y) | (1.57) - (7.38) | (3.55) | -102.3% |
| DCF (EBITDA 5y) | 7.47 - 8.48 | 7.94 | -94.9% |
| DCF (EBITDA 10y) | 4.33 - 5.02 | 4.63 | -97.0% |
| Fair Value | 4.71 - 4.71 | 4.71 | -97.00% |
| P/E | 4.27 - 9.24 | 6.39 | -95.9% |
| EV/EBITDA | 8.39 - 13.43 | 10.97 | -93.0% |
| EPV | 5.44 - 5.94 | 5.69 | -96.4% |
| DDM - Stable | 1.39 - 3.50 | 2.44 | -98.4% |
| DDM - Multi | 2.47 - 4.94 | 3.30 | -97.9% |
| Market Cap (mil) | 2,834.04 |
| Beta | 0.99 |
| Outstanding shares (mil) | 18.08 |
| Enterprise Value (mil) | 2,769.15 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.16% |
| Cost of Debt | 5.00% |
| WACC | 11.16% |