SHANKARA.NS
Shankara Building Products Ltd
Price:  
999.90 
INR
Volume:  
87,584.00
India | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHANKARA.NS Intrinsic Value

43.00 %
Upside

What is the intrinsic value of SHANKARA.NS?

As of 2025-07-10, the Intrinsic Value of Shankara Building Products Ltd (SHANKARA.NS) is 1,430.19 INR. This SHANKARA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 999.90 INR, the upside of Shankara Building Products Ltd is 43.00%.

The range of the Intrinsic Value is 1,185.93 - 1,806.58 INR

Is SHANKARA.NS undervalued or overvalued?

Based on its market price of 999.90 INR and our intrinsic valuation, Shankara Building Products Ltd (SHANKARA.NS) is undervalued by 43.00%.

999.90 INR
Stock Price
1,430.19 INR
Intrinsic Value
Intrinsic Value Details

SHANKARA.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1,185.93 - 1,806.58 1,430.19 43.0%
DCF (Growth 10y) 1,511.77 - 2,234.24 1,799.69 80.0%
DCF (EBITDA 5y) 1,728.93 - 3,199.96 2,424.09 142.4%
DCF (EBITDA 10y) 1,877.65 - 3,328.97 2,526.73 152.7%
Fair Value 797.94 - 797.94 797.94 -20.20%
P/E 545.15 - 1,120.49 816.91 -18.3%
EV/EBITDA 533.23 - 1,169.99 848.91 -15.1%
EPV 295.56 - 379.32 337.44 -66.3%
DDM - Stable 155.33 - 295.00 225.16 -77.5%
DDM - Multi 885.36 - 1,326.11 1,063.37 6.3%

SHANKARA.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 24,247.57
Beta 1.03
Outstanding shares (mil) 24.25
Enterprise Value (mil) 24,987.78
Market risk premium 8.31%
Cost of Equity 14.06%
Cost of Debt 21.11%
WACC 14.13%