As of 2025-05-18, the Intrinsic Value of Sheetal Cool Products Ltd (540757.BO) is 541.57 INR. This 540757.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 318.00 INR, the upside of Sheetal Cool Products Ltd is 70.30%.
The range of the Intrinsic Value is 398.00 - 825.93 INR
Based on its market price of 318.00 INR and our intrinsic valuation, Sheetal Cool Products Ltd (540757.BO) is undervalued by 70.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 398.00 - 825.93 | 541.57 | 70.3% |
| DCF (Growth 10y) | 606.59 - 1,215.89 | 812.71 | 155.6% |
| DCF (EBITDA 5y) | 644.06 - 1,022.78 | 765.02 | 140.6% |
| DCF (EBITDA 10y) | 804.95 - 1,360.45 | 994.90 | 212.9% |
| Fair Value | 166.20 - 166.20 | 166.20 | -47.73% |
| P/E | 436.79 - 598.93 | 518.40 | 63.0% |
| EV/EBITDA | 409.31 - 709.55 | 482.79 | 51.8% |
| EPV | 51.00 - 94.20 | 72.60 | -77.2% |
| DDM - Stable | 188.40 - 473.69 | 331.05 | 4.1% |
| DDM - Multi | 365.42 - 741.21 | 492.36 | 54.8% |
| Market Cap (mil) | 3,339.00 |
| Beta | 0.59 |
| Outstanding shares (mil) | 10.50 |
| Enterprise Value (mil) | 3,976.11 |
| Market risk premium | 6.92% |
| Cost of Equity | 12.33% |
| Cost of Debt | 10.51% |
| WACC | 11.85% |