As of 2025-08-09, the Intrinsic Value of Electrotherm (India) Ltd (ELECTHERM.NS) is 1,433.85 INR. This ELECTHERM.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 777.65 INR, the upside of Electrotherm (India) Ltd is 84.40%.
The range of the Intrinsic Value is 1,080.68 - 1,964.00 INR
Based on its market price of 777.65 INR and our intrinsic valuation, Electrotherm (India) Ltd (ELECTHERM.NS) is undervalued by 84.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,080.68 - 1,964.00 | 1,433.85 | 84.4% |
| DCF (Growth 10y) | 1,364.17 - 2,371.97 | 1,769.07 | 127.5% |
| DCF (EBITDA 5y) | 1,757.21 - 2,871.11 | 2,135.07 | 174.6% |
| DCF (EBITDA 10y) | 1,813.08 - 3,095.08 | 2,279.56 | 193.1% |
| Fair Value | 8,676.42 - 8,676.42 | 8,676.42 | 1,015.72% |
| P/E | 2,584.48 - 7,878.18 | 5,524.37 | 610.4% |
| EV/EBITDA | 1,061.97 - 2,372.25 | 1,740.78 | 123.9% |
| EPV | 1,955.85 - 3,023.31 | 2,489.58 | 220.1% |
| DDM - Stable | 790.24 - 1,313.02 | 1,051.62 | 35.2% |
| DDM - Multi | 406.27 - 570.98 | 477.17 | -38.6% |
| Market Cap (mil) | 9,907.26 |
| Beta | 0.74 |
| Outstanding shares (mil) | 12.74 |
| Enterprise Value (mil) | 22,052.26 |
| Market risk premium | 8.31% |
| Cost of Equity | 27.77% |
| Cost of Debt | 6.04% |
| WACC | 12.88% |