As of 2025-07-07, the Intrinsic Value of Laxmipati Engineering Works Ltd (537669.BO) is 193.33 INR. This 537669.BO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 331.95 INR, the upside of Laxmipati Engineering Works Ltd is -41.80%.
The range of the Intrinsic Value is 88.47 - 431.35 INR
Based on its market price of 331.95 INR and our intrinsic valuation, Laxmipati Engineering Works Ltd (537669.BO) is overvalued by 41.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (42.48) - 87.10 | (2.80) | -100.8% |
| DCF (Growth 10y) | 88.47 - 431.35 | 193.33 | -41.8% |
| DCF (EBITDA 5y) | 478.69 - 882.15 | 672.75 | 102.7% |
| DCF (EBITDA 10y) | 595.61 - 1,376.11 | 932.11 | 180.8% |
| Fair Value | 9.43 - 9.43 | 9.43 | -97.16% |
| P/E | 55.96 - 119.60 | 85.99 | -74.1% |
| EV/EBITDA | 141.21 - 316.40 | 236.25 | -28.8% |
| EPV | (52.44) - (20.74) | (36.59) | -111.0% |
| DDM - Stable | 8.50 - 23.74 | 16.12 | -95.1% |
| DDM - Multi | 88.41 - 207.23 | 125.65 | -62.1% |
| Market Cap (mil) | 1,312.32 |
| Beta | 3.55 |
| Outstanding shares (mil) | 3.95 |
| Enterprise Value (mil) | 1,754.62 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.35% |
| Cost of Debt | 14.89% |
| WACC | 14.63% |