As of 2025-06-02, the Intrinsic Value of Shalimar Paints Ltd (SHALPAINTS.NS) is 4.43 INR. This SHALPAINTS.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 99.93 INR, the upside of Shalimar Paints Ltd is -95.60%.
The range of the Intrinsic Value is 0.54 - 9.44 INR
Based on its market price of 99.93 INR and our intrinsic valuation, Shalimar Paints Ltd (SHALPAINTS.NS) is overvalued by 95.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (31.86) - (28.67) | (29.89) | -129.9% |
| DCF (Growth 10y) | (16.27) - (10.11) | (13.94) | -114.0% |
| DCF (EBITDA 5y) | (8.31) - (4.72) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 0.54 - 9.44 | 4.43 | -95.6% |
| Fair Value | -57.97 - -57.97 | -57.97 | -158.01% |
| P/E | (179.02) - (212.65) | (212.18) | -312.3% |
| EV/EBITDA | (70.79) - (76.51) | (74.17) | -174.2% |
| EPV | (39.43) - (44.37) | (41.90) | -141.9% |
| DDM - Stable | (62.17) - (122.60) | (92.38) | -192.4% |
| DDM - Multi | (0.90) - (1.19) | (1.01) | -101.0% |
| Market Cap (mil) | 8,365.14 |
| Beta | 0.81 |
| Outstanding shares (mil) | 83.71 |
| Enterprise Value (mil) | 9,770.64 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.78% |
| Cost of Debt | 10.04% |
| WACC | 13.91% |