ELECON.NS
Elecon Engineering Company Ltd
Price:  
563.65 
INR
Volume:  
192,049.00
India | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ELECON.NS Intrinsic Value

-29.30 %
Upside

What is the intrinsic value of ELECON.NS?

As of 2025-08-05, the Intrinsic Value of Elecon Engineering Company Ltd (ELECON.NS) is 398.64 INR. This ELECON.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 563.65 INR, the upside of Elecon Engineering Company Ltd is -29.30%.

The range of the Intrinsic Value is 313.33 - 559.85 INR

Is ELECON.NS undervalued or overvalued?

Based on its market price of 563.65 INR and our intrinsic valuation, Elecon Engineering Company Ltd (ELECON.NS) is overvalued by 29.30%.

563.65 INR
Stock Price
398.64 INR
Intrinsic Value
Intrinsic Value Details

ELECON.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 313.33 - 559.85 398.64 -29.3%
DCF (Growth 10y) 461.45 - 820.67 586.71 4.1%
DCF (EBITDA 5y) 669.60 - 1,011.36 776.88 37.8%
DCF (EBITDA 10y) 805.92 - 1,304.18 972.07 72.5%
Fair Value 576.18 - 576.18 576.18 2.22%
P/E 558.41 - 1,006.70 817.48 45.0%
EV/EBITDA 369.72 - 669.88 481.53 -14.6%
EPV 132.30 - 167.24 149.77 -73.4%
DDM - Stable 153.54 - 370.69 262.11 -53.5%
DDM - Multi 286.29 - 544.63 376.08 -33.3%

ELECON.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 126,483.06
Beta 2.07
Outstanding shares (mil) 224.40
Enterprise Value (mil) 124,710.96
Market risk premium 8.31%
Cost of Equity 12.05%
Cost of Debt 11.46%
WACC 12.01%