As of 2025-06-17, the Intrinsic Value of Elgi Equipments Ltd (ELGIEQUIP.NS) is 193.79 INR. This ELGIEQUIP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 531.00 INR, the upside of Elgi Equipments Ltd is -63.50%.
The range of the Intrinsic Value is 165.92 - 236.27 INR
Based on its market price of 531.00 INR and our intrinsic valuation, Elgi Equipments Ltd (ELGIEQUIP.NS) is overvalued by 63.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 165.92 - 236.27 | 193.79 | -63.5% |
| DCF (Growth 10y) | 212.93 - 297.41 | 246.77 | -53.5% |
| DCF (EBITDA 5y) | 543.29 - 708.92 | 616.69 | 16.1% |
| DCF (EBITDA 10y) | 508.51 - 707.33 | 595.41 | 12.1% |
| Fair Value | 277.28 - 277.28 | 277.28 | -47.78% |
| P/E | 532.34 - 637.52 | 575.13 | 8.3% |
| EV/EBITDA | 457.46 - 551.57 | 499.74 | -5.9% |
| EPV | 110.87 - 129.44 | 120.15 | -77.4% |
| DDM - Stable | 58.89 - 114.47 | 86.68 | -83.7% |
| DDM - Multi | 117.31 - 176.42 | 140.88 | -73.5% |
| Market Cap (mil) | 167,636.70 |
| Beta | 1.41 |
| Outstanding shares (mil) | 315.70 |
| Enterprise Value (mil) | 164,663.70 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.95% |
| Cost of Debt | 6.06% |
| WACC | 14.57% |