As of 2025-05-20, the Intrinsic Value of Shakti Pumps India Ltd (SHAKTIPUMP.NS) is 261.02 INR. This SHAKTIPUMP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 854.65 INR, the upside of Shakti Pumps India Ltd is -69.5%.

The range of the Intrinsic Value is 217.62 - 329.16 INR.

Is SHAKTIPUMP.NS undervalued or overvalued?

Based on its market price of 854.65 INR and our intrinsic valuation, Shakti Pumps India Ltd (SHAKTIPUMP.NS) is overvalued by 69.5%.

854.65 INR

Stock Price

261.02 INR

Intrinsic Value

Intrinsic Value Details

SHAKTIPUMP.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	217.62 - 329.16	261.02	-69.5%
DCF (Growth Exit 10Y)	324.58 - 484.1	387.20	-54.7%
DCF (EBITDA Exit 5Y)	870.43 - 1,020.46	940.40	10.0%
DCF (EBITDA Exit 10Y)	873.21 - 1,129.47	990.27	15.9%
Peter Lynch Fair Value	806.48 - 806.48	806.48	-5.64%
P/E Multiples	598.12 - 1,289.72	958.97	12.2%
EV/EBITDA Multiples	712.37 - 1,243.13	965.40	13.0%
Earnings Power Value	45.34 - 54.68	50.01	-94.1%
Dividend Discount Model - Stable	169.67 - 342.86	256.26	-70.0%
Dividend Discount Model - Multi Stages	194.8 - 307.75	238.74	-72.1%

SHAKTIPUMP.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Shaily Engineering Plastics Ltd	84.97 - 172.65	116.20	-93.0%
Anup Engineering Ltd	542.23 - 877.21	669.04	-77.2%
Shanthi Gears Ltd	186.03 - 313.66	231.98	-52.6%
Jash Engineering Ltd	183.35 - 279.61	220.54	-59.6%
Pix Transmissions Ltd	349.2 - 538.93	423.18	-75.7%
DISA India Ltd	4,436.12 - 6,054.81	5,048.98	-63.9%
Ador Welding Ltd	453.61 - 634.19	527.29	-40.9%
John Cockerill India Ltd	383.37 - 454.33	410.24	-85.6%
Yuken India Ltd	5.88 - 48.06	22.10	-97.7%
Kabra Extrusion Technik Ltd	114.18 - 180.68	140.38	-50.4%

SHAKTIPUMP.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	102,737
Beta	0.97
Outstanding shares (mil)	120
Enterprise Value (mil)	102,579

Market risk premium	8.8%
Cost of Equity	14.9%
Cost of Debt	9.6%
WACC	14.8%