As of 2025-07-06, the Intrinsic Value of Beekay Steel Industries Ltd (539018.BO) is 413.23 INR. This 539018.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 533.50 INR, the upside of Beekay Steel Industries Ltd is -22.50%.
The range of the Intrinsic Value is 338.47 - 522.74 INR
Based on its market price of 533.50 INR and our intrinsic valuation, Beekay Steel Industries Ltd (539018.BO) is overvalued by 22.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 338.47 - 522.74 | 413.23 | -22.5% |
| DCF (Growth 10y) | 439.97 - 649.31 | 525.98 | -1.4% |
| DCF (EBITDA 5y) | 910.96 - 1,233.68 | 1,061.32 | 98.9% |
| DCF (EBITDA 10y) | 792.69 - 1,147.11 | 952.11 | 78.5% |
| Fair Value | 529.53 - 529.53 | 529.53 | -0.74% |
| P/E | 697.98 - 878.80 | 753.79 | 41.3% |
| EV/EBITDA | 580.63 - 1,269.43 | 920.02 | 72.5% |
| EPV | 151.14 - 219.59 | 185.37 | -65.3% |
| DDM - Stable | 170.84 - 312.14 | 241.49 | -54.7% |
| DDM - Multi | 259.99 - 383.06 | 310.72 | -41.8% |
| Market Cap (mil) | 10,173.84 |
| Beta | 1.06 |
| Outstanding shares (mil) | 19.07 |
| Enterprise Value (mil) | 12,959.95 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.35% |
| Cost of Debt | 6.89% |
| WACC | 15.52% |