As of 2025-07-21, the Intrinsic Value of Sky Gold Ltd (541967.BO) is 61.09 INR. This 541967.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 330.35 INR, the upside of Sky Gold Ltd is -81.50%.
The range of the Intrinsic Value is 49.24 - 79.55 INR
Based on its market price of 330.35 INR and our intrinsic valuation, Sky Gold Ltd (541967.BO) is overvalued by 81.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.24 - 79.55 | 61.09 | -81.5% |
| DCF (Growth 10y) | 69.90 - 106.76 | 84.45 | -74.4% |
| DCF (EBITDA 5y) | 86.97 - 146.65 | 106.65 | -67.7% |
| DCF (EBITDA 10y) | 102.68 - 171.27 | 126.07 | -61.8% |
| Fair Value | 118.18 - 118.18 | 118.18 | -64.23% |
| P/E | 59.34 - 122.77 | 82.39 | -75.1% |
| EV/EBITDA | 25.31 - 85.63 | 43.60 | -86.8% |
| EPV | 2.51 - 5.37 | 3.94 | -98.8% |
| DDM - Stable | 13.62 - 28.04 | 20.83 | -93.7% |
| DDM - Multi | 42.88 - 70.08 | 53.33 | -83.9% |
| Market Cap (mil) | 31,489.36 |
| Beta | 0.93 |
| Outstanding shares (mil) | 95.32 |
| Enterprise Value (mil) | 32,521.04 |
| Market risk premium | 6.92% |
| Cost of Equity | 13.12% |
| Cost of Debt | 10.43% |
| WACC | 11.68% |