As of 2025-07-08, the Intrinsic Value of Selan Exploration Technology Ltd (SELAN.NS) is 453.04 INR. This SELAN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 691.00 INR, the upside of Selan Exploration Technology Ltd is -34.40%.
The range of the Intrinsic Value is 353.74 - 649.49 INR
Based on its market price of 691.00 INR and our intrinsic valuation, Selan Exploration Technology Ltd (SELAN.NS) is overvalued by 34.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 353.74 - 649.49 | 453.04 | -34.4% |
| DCF (Growth 10y) | 596.95 - 1,203.45 | 799.86 | 15.8% |
| DCF (EBITDA 5y) | 675.84 - 1,177.64 | 977.87 | 41.5% |
| DCF (EBITDA 10y) | 852.22 - 1,674.07 | 1,275.24 | 84.5% |
| Fair Value | 1,216.78 - 1,216.78 | 1,216.78 | 76.09% |
| P/E | 405.98 - 684.31 | 598.84 | -13.3% |
| EV/EBITDA | 198.89 - 515.39 | 367.38 | -46.8% |
| EPV | (239.10) - (374.66) | (306.88) | -144.4% |
| DDM - Stable | 225.78 - 575.97 | 400.88 | -42.0% |
| DDM - Multi | 401.19 - 868.56 | 556.73 | -19.4% |
| Market Cap (mil) | 10,503.20 |
| Beta | 1.64 |
| Outstanding shares (mil) | 15.20 |
| Enterprise Value (mil) | 10,156.20 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.35% |
| Cost of Debt | 5.73% |
| WACC | 13.30% |