As of 2025-05-15, the Intrinsic Value of shipping corporation of India Ltd (SCI.NS) is 159.42 INR. This SCI.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 175.53 INR, the upside of shipping corporation of India Ltd is -9.20%.
The range of the Intrinsic Value is 113.38 - 255.60 INR
Based on its market price of 175.53 INR and our intrinsic valuation, shipping corporation of India Ltd (SCI.NS) is overvalued by 9.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 113.38 - 255.60 | 159.42 | -9.2% |
| DCF (Growth 10y) | 142.93 - 299.06 | 194.06 | 10.6% |
| DCF (EBITDA 5y) | 111.81 - 144.69 | 127.01 | -27.6% |
| DCF (EBITDA 10y) | 139.24 - 192.70 | 163.31 | -7.0% |
| Fair Value | 518.31 - 518.31 | 518.31 | 195.28% |
| P/E | 76.39 - 174.98 | 117.64 | -33.0% |
| EV/EBITDA | 58.68 - 220.38 | 132.42 | -24.6% |
| EPV | 270.16 - 381.49 | 325.82 | 85.6% |
| DDM - Stable | 114.97 - 259.89 | 187.43 | 6.8% |
| DDM - Multi | 103.63 - 184.84 | 133.06 | -24.2% |
| Market Cap (mil) | 81,761.88 |
| Beta | 2.13 |
| Outstanding shares (mil) | 465.80 |
| Enterprise Value (mil) | 98,250.17 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.40% |
| Cost of Debt | 5.89% |
| WACC | 11.21% |