As of 2025-05-16, the Intrinsic Value of SAB Industries Ltd (539112.BO) is 18.39 INR. This 539112.BO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 156.75 INR, the upside of SAB Industries Ltd is -88.30%.
The range of the Intrinsic Value is 1.59 - 52.64 INR
Based on its market price of 156.75 INR and our intrinsic valuation, SAB Industries Ltd (539112.BO) is overvalued by 88.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (23.21) - 3.05 | (14.62) | -109.3% |
| DCF (Growth 10y) | 1.59 - 52.64 | 18.39 | -88.3% |
| DCF (EBITDA 5y) | 107.67 - 244.41 | 172.44 | 10.0% |
| DCF (EBITDA 10y) | 99.98 - 252.92 | 168.51 | 7.5% |
| Fair Value | -1,062.56 - -1,062.56 | -1,062.56 | -777.87% |
| P/E | (835.60) - 54.17 | (458.00) | -392.2% |
| EV/EBITDA | 14.33 - 95.90 | 48.45 | -69.1% |
| EPV | (24.74) - (18.53) | (21.64) | -113.8% |
| DDM - Stable | (332.88) - (720.46) | (526.67) | -436.0% |
| DDM - Multi | 44.83 - 74.54 | 55.91 | -64.3% |
| Market Cap (mil) | 2,384.17 |
| Beta | -0.04 |
| Outstanding shares (mil) | 15.21 |
| Enterprise Value (mil) | 3,068.89 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.12% |
| Cost of Debt | 11.60% |
| WACC | 11.15% |