As of 2025-05-26, the Intrinsic Value of ESAB India Ltd (ESABINDIA.NS) is 1,871.99 INR. This ESABINDIA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,199.50 INR, the upside of ESAB India Ltd is -64.00%.
The range of the Intrinsic Value is 1,559.48 - 2,374.50 INR
Based on its market price of 5,199.50 INR and our intrinsic valuation, ESAB India Ltd (ESABINDIA.NS) is overvalued by 64.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,559.48 - 2,374.50 | 1,871.99 | -64.0% |
| DCF (Growth 10y) | 2,057.82 - 3,078.87 | 2,453.55 | -52.8% |
| DCF (EBITDA 5y) | 4,588.21 - 7,259.65 | 5,923.46 | 13.9% |
| DCF (EBITDA 10y) | 4,400.45 - 7,435.65 | 5,820.03 | 11.9% |
| Fair Value | 2,797.93 - 2,797.93 | 2,797.93 | -46.19% |
| P/E | 4,590.83 - 5,558.96 | 5,079.59 | -2.3% |
| EV/EBITDA | 3,329.68 - 5,087.21 | 4,485.43 | -13.7% |
| EPV | 516.36 - 633.25 | 574.81 | -88.9% |
| DDM - Stable | 560.00 - 1,162.51 | 861.25 | -83.4% |
| DDM - Multi | 1,438.80 - 2,190.51 | 1,727.68 | -66.8% |
| Market Cap (mil) | 80,020.30 |
| Beta | 0.84 |
| Outstanding shares (mil) | 15.39 |
| Enterprise Value (mil) | 79,465.10 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.33% |
| Cost of Debt | 8.65% |
| WACC | 15.32% |