As of 2025-09-13, the Intrinsic Value of Essar Shipping Ltd (ESSARSHPNG.NS) is 330.51 INR. This ESSARSHPNG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.00 INR, the upside of Essar Shipping Ltd is 1,277.10%.
The range of the Intrinsic Value is 251.65 - 466.07 INR
Based on its market price of 24.00 INR and our intrinsic valuation, Essar Shipping Ltd (ESSARSHPNG.NS) is undervalued by 1,277.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 251.65 - 466.07 | 330.51 | 1277.1% |
| DCF (Growth 10y) | 272.19 - 487.51 | 352.01 | 1366.7% |
| DCF (EBITDA 5y) | 143.31 - 212.09 | 172.98 | 620.8% |
| DCF (EBITDA 10y) | 207.15 - 301.68 | 247.72 | 932.1% |
| Fair Value | 704.08 - 704.08 | 704.08 | 2,833.66% |
| P/E | 232.63 - 287.75 | 258.88 | 978.7% |
| EV/EBITDA | (59.70) - 56.85 | (2.16) | -109.0% |
| EPV | (76.99) - (76.20) | (76.60) | -419.2% |
| DDM - Stable | 47.39 - 81.29 | 64.34 | 168.1% |
| DDM - Multi | 33.62 - 50.49 | 40.68 | 69.5% |
| Market Cap (mil) | 4,967.52 |
| Beta | 2.20 |
| Outstanding shares (mil) | 206.98 |
| Enterprise Value (mil) | 21,216.62 |
| Market risk premium | 8.31% |
| Cost of Equity | 36.89% |
| Cost of Debt | 5.73% |
| WACC | 10.64% |