As of 2025-06-04, the Intrinsic Value of Creative Castings Ltd (539527.BO) is 324.55 INR. This 539527.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 619.95 INR, the upside of Creative Castings Ltd is -47.60%.
The range of the Intrinsic Value is 273.07 - 408.91 INR
Based on its market price of 619.95 INR and our intrinsic valuation, Creative Castings Ltd (539527.BO) is overvalued by 47.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 273.07 - 408.91 | 324.55 | -47.6% |
| DCF (Growth 10y) | 283.08 - 401.40 | 328.67 | -47.0% |
| DCF (EBITDA 5y) | 492.55 - 671.24 | 576.24 | -7.1% |
| DCF (EBITDA 10y) | 404.98 - 571.61 | 479.57 | -22.6% |
| Fair Value | 330.32 - 330.32 | 330.32 | -46.72% |
| P/E | 404.19 - 634.70 | 557.47 | -10.1% |
| EV/EBITDA | 442.58 - 765.34 | 603.81 | -2.6% |
| EPV | 441.10 - 568.87 | 504.99 | -18.5% |
| DDM - Stable | 171.35 - 362.35 | 266.85 | -57.0% |
| DDM - Multi | 200.73 - 323.37 | 247.15 | -60.1% |
| Market Cap (mil) | 805.93 |
| Beta | 0.35 |
| Outstanding shares (mil) | 1.30 |
| Enterprise Value (mil) | 784.33 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.17% |
| Cost of Debt | 7.46% |
| WACC | 13.17% |