As of 2025-07-04, the Intrinsic Value of Olectra Greentech Ltd (OLECTRA.NS) is 165.40 INR. This OLECTRA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,209.10 INR, the upside of Olectra Greentech Ltd is -86.30%.
The range of the Intrinsic Value is 91.51 - 322.22 INR
Based on its market price of 1,209.10 INR and our intrinsic valuation, Olectra Greentech Ltd (OLECTRA.NS) is overvalued by 86.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 91.51 - 322.22 | 165.40 | -86.3% |
| DCF (Growth 10y) | 1,106.23 - 3,058.38 | 1,718.51 | 42.1% |
| DCF (EBITDA 5y) | 1,438.37 - 2,312.62 | 1,677.75 | 38.8% |
| DCF (EBITDA 10y) | 3,419.88 - 6,786.87 | 4,467.03 | 269.5% |
| Fair Value | 423.02 - 423.02 | 423.02 | -65.01% |
| P/E | 448.06 - 1,097.07 | 723.62 | -40.2% |
| EV/EBITDA | 256.27 - 1,170.02 | 576.41 | -52.3% |
| EPV | 45.10 - 82.06 | 63.58 | -94.7% |
| DDM - Stable | 83.21 - 211.77 | 147.49 | -87.8% |
| DDM - Multi | 735.94 - 1,570.31 | 1,014.87 | -16.1% |
| Market Cap (mil) | 99,242.93 |
| Beta | 1.95 |
| Outstanding shares (mil) | 82.08 |
| Enterprise Value (mil) | 101,734.76 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.71% |
| Cost of Debt | 33.53% |
| WACC | 14.98% |