As of 2025-05-25, the Intrinsic Value of Elecon Engineering Company Ltd (ELECON.NS) is 441.27 INR. This ELECON.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 681.15 INR, the upside of Elecon Engineering Company Ltd is -35.20%.
The range of the Intrinsic Value is 348.41 - 614.08 INR
Based on its market price of 681.15 INR and our intrinsic valuation, Elecon Engineering Company Ltd (ELECON.NS) is overvalued by 35.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 348.41 - 614.08 | 441.27 | -35.2% |
| DCF (Growth 10y) | 507.35 - 888.25 | 641.52 | -5.8% |
| DCF (EBITDA 5y) | 635.61 - 1,127.87 | 871.26 | 27.9% |
| DCF (EBITDA 10y) | 782.98 - 1,442.16 | 1,082.26 | 58.9% |
| Fair Value | 462.45 - 462.45 | 462.45 | -32.11% |
| P/E | 668.16 - 1,012.01 | 854.70 | 25.5% |
| EV/EBITDA | 398.91 - 704.03 | 557.77 | -18.1% |
| EPV | 156.17 - 195.88 | 176.03 | -74.2% |
| DDM - Stable | 124.51 - 298.59 | 211.55 | -68.9% |
| DDM - Multi | 280.90 - 531.81 | 368.49 | -45.9% |
| Market Cap (mil) | 152,850.06 |
| Beta | 1.89 |
| Outstanding shares (mil) | 224.40 |
| Enterprise Value (mil) | 151,077.95 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.99% |
| Cost of Debt | 9.72% |
| WACC | 11.97% |