As of 2025-06-18, the Intrinsic Value of Schneider Electric Infrastructure Ltd (SCHNEIDER.NS) is 264.87 INR. This SCHNEIDER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 765.90 INR, the upside of Schneider Electric Infrastructure Ltd is -65.40%.
The range of the Intrinsic Value is 214.74 - 346.52 INR
Based on its market price of 765.90 INR and our intrinsic valuation, Schneider Electric Infrastructure Ltd (SCHNEIDER.NS) is overvalued by 65.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 214.74 - 346.52 | 264.87 | -65.4% |
| DCF (Growth 10y) | 347.54 - 566.26 | 431.23 | -43.7% |
| DCF (EBITDA 5y) | 600.59 - 760.02 | 674.25 | -12.0% |
| DCF (EBITDA 10y) | 703.95 - 1,000.03 | 836.06 | 9.2% |
| Fair Value | 280.10 - 280.10 | 280.10 | -63.43% |
| P/E | 341.91 - 402.23 | 373.55 | -51.2% |
| EV/EBITDA | 257.83 - 315.07 | 270.93 | -64.6% |
| EPV | 50.41 - 66.63 | 58.52 | -92.4% |
| DDM - Stable | 52.40 - 109.55 | 80.98 | -89.4% |
| DDM - Multi | 163.95 - 278.28 | 207.41 | -72.9% |
| Market Cap (mil) | 183,126.69 |
| Beta | 1.60 |
| Outstanding shares (mil) | 239.10 |
| Enterprise Value (mil) | 185,758.10 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.09% |
| Cost of Debt | 6.87% |
| WACC | 15.74% |