What is the intrinsic value of SETUINFRA.NS?

As of 2026-04-04, the Intrinsic Value of Setubandhan Infrastructure Ltd (SETUINFRA.NS) is 0.28 INR. This SETUINFRA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.39 INR, the upside of Setubandhan Infrastructure Ltd is -28.20%.

The range of the Intrinsic Value is (0.20) - 0.89 INR

Is SETUINFRA.NS undervalued or overvalued?

Based on its market price of 0.39 INR and our intrinsic valuation, Setubandhan Infrastructure Ltd (SETUINFRA.NS) is overvalued by 28.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(0.20) - 0.89	0.28	-28.2%
DCF (Growth 10y)	0.65 - 1.47	1.01	158.3%
DCF (EBITDA 5y)	(1.01) - 1.25	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(0.25) - 1.47	0.28	-27.3%
Fair Value	0.03 - 0.03	0.03	-91.33%
P/E	0.06 - 1.32	0.62	60.1%
EV/EBITDA	(2.28) - 26.51	8.02	1957.6%
EPV	(15.54) - (15.03)	(15.28)	-4018.8%
DDM - Stable	0.01 - 0.02	0.01	-96.5%
DDM - Multi	0.23 - 0.59	0.35	-11.3%