As of 2025-08-06, the Intrinsic Value of Star Delta Transformers Ltd (539255.BO) is 377.48 INR. This 539255.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 640.75 INR, the upside of Star Delta Transformers Ltd is -41.10%.
The range of the Intrinsic Value is 310.65 - 491.23 INR
Based on its market price of 640.75 INR and our intrinsic valuation, Star Delta Transformers Ltd (539255.BO) is overvalued by 41.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 310.65 - 491.23 | 377.48 | -41.1% |
| DCF (Growth 10y) | 949.49 - 1,699.31 | 1,225.73 | 91.3% |
| DCF (EBITDA 5y) | 910.84 - 1,666.20 | 1,245.36 | 94.4% |
| DCF (EBITDA 10y) | 1,379.28 - 2,659.09 | 1,917.90 | 199.3% |
| Fair Value | 885.65 - 885.65 | 885.65 | 38.22% |
| P/E | 549.07 - 999.72 | 687.00 | 7.2% |
| EV/EBITDA | 413.95 - 744.26 | 603.10 | -5.9% |
| EPV | 473.71 - 622.90 | 548.31 | -14.4% |
| DDM - Stable | 185.36 - 398.48 | 291.92 | -54.4% |
| DDM - Multi | 648.40 - 1,129.85 | 828.32 | 29.3% |
| Market Cap (mil) | 1,922.25 |
| Beta | 0.51 |
| Outstanding shares (mil) | 3.00 |
| Enterprise Value (mil) | 1,845.08 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.69% |
| Cost of Debt | 27.35% |
| WACC | 12.77% |