As of 2025-09-07, the Intrinsic Value of Shakti Pumps India Ltd (SHAKTIPUMP.NS) is 440.83 INR. This SHAKTIPUMP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 813.80 INR, the upside of Shakti Pumps India Ltd is -45.80%.
The range of the Intrinsic Value is 364.48 - 562.59 INR
Based on its market price of 813.80 INR and our intrinsic valuation, Shakti Pumps India Ltd (SHAKTIPUMP.NS) is overvalued by 45.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 364.48 - 562.59 | 440.83 | -45.8% |
| DCF (Growth 10y) | 508.09 - 785.54 | 615.99 | -24.3% |
| DCF (EBITDA 5y) | 1,178.70 - 1,702.97 | 1,402.88 | 72.4% |
| DCF (EBITDA 10y) | 1,089.35 - 1,737.69 | 1,359.41 | 67.0% |
| Fair Value | 827.31 - 827.31 | 827.31 | 1.66% |
| P/E | 1,033.89 - 1,278.69 | 1,188.32 | 46.0% |
| EV/EBITDA | 884.11 - 1,204.88 | 1,018.98 | 25.2% |
| EPV | 101.67 - 129.67 | 115.67 | -85.8% |
| DDM - Stable | 146.17 - 300.05 | 223.11 | -72.6% |
| DDM - Multi | 278.10 - 463.47 | 349.34 | -57.1% |
| Market Cap (mil) | 100,422.92 |
| Beta | 0.41 |
| Outstanding shares (mil) | 123.40 |
| Enterprise Value (mil) | 100,425.82 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.39% |
| Cost of Debt | 12.61% |
| WACC | 16.33% |