As of 2025-07-06, the Intrinsic Value of Sayaji Industries Ltd (540728.BO) is 278.32 INR. This 540728.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 287.00 INR, the upside of Sayaji Industries Ltd is -3.00%.
The range of the Intrinsic Value is 177.59 - 437.71 INR
Based on its market price of 287.00 INR and our intrinsic valuation, Sayaji Industries Ltd (540728.BO) is overvalued by 3.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 177.59 - 437.71 | 278.32 | -3.0% |
| DCF (Growth 10y) | 313.07 - 602.86 | 426.47 | 48.6% |
| DCF (EBITDA 5y) | 546.53 - 700.29 | 620.79 | 116.3% |
| DCF (EBITDA 10y) | 559.64 - 767.25 | 657.21 | 129.0% |
| Fair Value | -447.24 - -447.24 | -447.24 | -255.83% |
| P/E | (124.51) - (177.47) | (152.06) | -153.0% |
| EV/EBITDA | (129.54) - 160.73 | 8.36 | -97.1% |
| EPV | (333.45) - (338.25) | (335.85) | -217.0% |
| DDM - Stable | (78.08) - (143.56) | (110.82) | -138.6% |
| DDM - Multi | 199.91 - 288.68 | 236.46 | -17.6% |
| Market Cap (mil) | 1,813.84 |
| Beta | 0.74 |
| Outstanding shares (mil) | 6.32 |
| Enterprise Value (mil) | 3,781.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.63% |
| Cost of Debt | 8.23% |
| WACC | 11.24% |