As of 2025-05-25, the Intrinsic Value of Shankara Building Products Ltd (SHANKARA.NS) is 1,664.62 INR. This SHANKARA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 797.80 INR, the upside of Shankara Building Products Ltd is 108.70%.
The range of the Intrinsic Value is 1,228.82 - 2,594.66 INR
Based on its market price of 797.80 INR and our intrinsic valuation, Shankara Building Products Ltd (SHANKARA.NS) is undervalued by 108.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,228.82 - 2,594.66 | 1,664.62 | 108.7% |
| DCF (Growth 10y) | 1,868.03 - 4,007.30 | 2,554.21 | 220.2% |
| DCF (EBITDA 5y) | 1,862.10 - 3,683.28 | 2,564.34 | 221.4% |
| DCF (EBITDA 10y) | 2,376.81 - 5,069.93 | 3,367.14 | 322.1% |
| Fair Value | 754.33 - 754.33 | 754.33 | -5.45% |
| P/E | 635.45 - 1,290.09 | 967.07 | 21.2% |
| EV/EBITDA | 465.21 - 1,528.93 | 867.84 | 8.8% |
| EPV | 209.29 - 352.50 | 280.90 | -64.8% |
| DDM - Stable | 145.67 - 393.93 | 269.80 | -66.2% |
| DDM - Multi | 1,078.93 - 2,369.09 | 1,493.44 | 87.2% |
| Market Cap (mil) | 19,346.65 |
| Beta | 1.03 |
| Outstanding shares (mil) | 24.25 |
| Enterprise Value (mil) | 20,205.55 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.70% |
| Cost of Debt | 14.50% |
| WACC | 12.62% |