As of 2025-05-17, the Intrinsic Value of Shree Ajit Pulp and Paper Ltd (538795.BO) is 93.04 INR. This 538795.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 190.10 INR, the upside of Shree Ajit Pulp and Paper Ltd is -51.10%.
The range of the Intrinsic Value is 26.13 - 206.32 INR
Based on its market price of 190.10 INR and our intrinsic valuation, Shree Ajit Pulp and Paper Ltd (538795.BO) is overvalued by 51.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.13 - 206.32 | 93.04 | -51.1% |
| DCF (Growth 10y) | (27.88) - 77.56 | 12.13 | -93.6% |
| DCF (EBITDA 5y) | 361.31 - 700.07 | 560.58 | 194.9% |
| DCF (EBITDA 10y) | 177.35 - 434.49 | 315.69 | 66.1% |
| Fair Value | 44.96 - 44.96 | 44.96 | -76.35% |
| P/E | 76.97 - 116.99 | 94.09 | -50.5% |
| EV/EBITDA | 55.66 - 217.41 | 168.69 | -11.3% |
| EPV | (411.92) - (442.65) | (427.29) | -324.8% |
| DDM - Stable | 43.17 - 81.42 | 62.30 | -67.2% |
| DDM - Multi | 109.21 - 161.52 | 130.42 | -31.4% |
| Market Cap (mil) | 1,691.89 |
| Beta | 0.52 |
| Outstanding shares (mil) | 8.90 |
| Enterprise Value (mil) | 4,309.29 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.26% |
| Cost of Debt | 14.31% |
| WACC | 12.36% |