As of 2025-06-26, the Intrinsic Value of Shanthi Gears Ltd (SHANTIGEAR.NS) is 274.82 INR. This SHANTIGEAR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 499.40 INR, the upside of Shanthi Gears Ltd is -45.00%.
The range of the Intrinsic Value is 210.47 - 405.57 INR
Based on its market price of 499.40 INR and our intrinsic valuation, Shanthi Gears Ltd (SHANTIGEAR.NS) is overvalued by 45.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 210.47 - 405.57 | 274.82 | -45.0% |
| DCF (Growth 10y) | 295.42 - 562.44 | 384.20 | -23.1% |
| DCF (EBITDA 5y) | 543.72 - 767.99 | 664.86 | 33.1% |
| DCF (EBITDA 10y) | 621.24 - 959.70 | 790.10 | 58.2% |
| Fair Value | 312.92 - 312.92 | 312.92 | -37.34% |
| P/E | 442.73 - 498.68 | 477.01 | -4.5% |
| EV/EBITDA | 373.65 - 505.86 | 435.67 | -12.8% |
| EPV | 105.93 - 137.47 | 121.70 | -75.6% |
| DDM - Stable | 46.64 - 104.05 | 75.35 | -84.9% |
| DDM - Multi | 90.08 - 156.82 | 114.49 | -77.1% |
| Market Cap (mil) | 38,313.97 |
| Beta | 1.64 |
| Outstanding shares (mil) | 76.72 |
| Enterprise Value (mil) | 38,163.97 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.81% |
| Cost of Debt | 5.00% |
| WACC | 11.26% |