As of 2025-05-22, the Intrinsic Value of Salzer Electronics Ltd (SALZERELEC.NS) is 870.17 INR. This SALZERELEC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,052.40 INR, the upside of Salzer Electronics Ltd is -17.30%.
The range of the Intrinsic Value is 708.51 - 1,112.48 INR
Based on its market price of 1,052.40 INR and our intrinsic valuation, Salzer Electronics Ltd (SALZERELEC.NS) is overvalued by 17.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 708.51 - 1,112.48 | 870.17 | -17.3% |
| DCF (Growth 10y) | 990.00 - 1,469.39 | 1,183.87 | 12.5% |
| DCF (EBITDA 5y) | 1,473.27 - 2,121.76 | 1,936.78 | 84.0% |
| DCF (EBITDA 10y) | 1,636.94 - 2,430.00 | 2,135.69 | 102.9% |
| Fair Value | 696.22 - 696.22 | 696.22 | -33.84% |
| P/E | 984.88 - 1,634.15 | 1,187.14 | 12.8% |
| EV/EBITDA | 465.51 - 1,053.41 | 817.32 | -22.3% |
| EPV | 84.28 - 138.27 | 111.28 | -89.4% |
| DDM - Stable | 184.79 - 337.37 | 261.08 | -75.2% |
| DDM - Multi | 599.67 - 846.39 | 701.75 | -33.3% |
| Market Cap (mil) | 18,606.43 |
| Beta | 0.98 |
| Outstanding shares (mil) | 17.68 |
| Enterprise Value (mil) | 21,991.27 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.66% |
| Cost of Debt | 8.04% |
| WACC | 14.29% |