As of 2025-05-30, the Intrinsic Value of Kalyani Steels Ltd (KSL.NS) is 521.08 INR. This KSL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 798.80 INR, the upside of Kalyani Steels Ltd is -34.80%.
The range of the Intrinsic Value is 415.15 - 716.72 INR
Based on its market price of 798.80 INR and our intrinsic valuation, Kalyani Steels Ltd (KSL.NS) is overvalued by 34.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 415.15 - 716.72 | 521.08 | -34.8% |
| DCF (Growth 10y) | 424.07 - 685.08 | 518.22 | -35.1% |
| DCF (EBITDA 5y) | 904.79 - 1,316.68 | 1,101.09 | 37.8% |
| DCF (EBITDA 10y) | 650.00 - 1,066.96 | 829.62 | 3.9% |
| Fair Value | 957.56 - 957.56 | 957.56 | 19.87% |
| P/E | 790.04 - 979.51 | 844.29 | 5.7% |
| EV/EBITDA | 872.95 - 1,231.42 | 1,078.48 | 35.0% |
| EPV | 135.07 - 194.39 | 164.73 | -79.4% |
| DDM - Stable | 231.61 - 410.58 | 321.10 | -59.8% |
| DDM - Multi | 347.20 - 469.51 | 398.71 | -50.1% |
| Market Cap (mil) | 34,867.62 |
| Beta | 1.30 |
| Outstanding shares (mil) | 43.65 |
| Enterprise Value (mil) | 34,571.86 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.75% |
| Cost of Debt | 29.67% |
| WACC | 18.38% |