As of 2026-05-03, the Intrinsic Value of Essar Shipping Ltd (ESSARSHPNG.NS) is (13.70) INR. This ESSARSHPNG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.94 INR, the upside of Essar Shipping Ltd is -150.80%.
The range of the Intrinsic Value is (42.19) - 445.44 INR
Based on its market price of 26.94 INR and our intrinsic valuation, Essar Shipping Ltd (ESSARSHPNG.NS) is overvalued by 150.80%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (42.19) - 445.44 | (13.70) | -150.8% |
| DCF (Growth 10y) | (45.32) - 303.33 | (23.88) | -188.7% |
| DCF (EBITDA 5y) | (50.44) - (26.91) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (48.50) - (18.63) | (1,234.50) | -123450.0% |
| Fair Value | -92.39 - -92.39 | -92.39 | -442.94% |
| P/E | (36.51) - 76.47 | 10.92 | -59.5% |
| EV/EBITDA | (69.18) - (43.25) | (58.13) | -315.8% |
| EPV | (81.62) - (86.61) | (84.12) | -412.2% |
| DDM - Stable | (17.42) - (49.62) | (33.52) | -224.4% |
| DDM - Multi | 24.22 - 56.40 | 34.18 | 26.9% |
| Market Cap (mil) | 5,576.04 |
| Beta | 1.78 |
| Outstanding shares (mil) | 206.98 |
| Enterprise Value (mil) | 21,973.14 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.77% |
| Cost of Debt | 11.32% |
| WACC | 12.16% |