SHANTIGEAR.NS
Shanthi Gears Ltd
Price:  
492.85 
INR
Volume:  
29,518.00
India | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHANTIGEAR.NS Intrinsic Value

-48.00 %
Upside

What is the intrinsic value of SHANTIGEAR.NS?

As of 2025-05-29, the Intrinsic Value of Shanthi Gears Ltd (SHANTIGEAR.NS) is 256.31 INR. This SHANTIGEAR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 492.85 INR, the upside of Shanthi Gears Ltd is -48.00%.

The range of the Intrinsic Value is 198.51 - 369.76 INR

Is SHANTIGEAR.NS undervalued or overvalued?

Based on its market price of 492.85 INR and our intrinsic valuation, Shanthi Gears Ltd (SHANTIGEAR.NS) is overvalued by 48.00%.

492.85 INR
Stock Price
256.31 INR
Intrinsic Value
Intrinsic Value Details

SHANTIGEAR.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 198.51 - 369.76 256.31 -48.0%
DCF (Growth 10y) 276.80 - 510.23 356.23 -27.7%
DCF (EBITDA 5y) 541.83 - 745.83 663.28 34.6%
DCF (EBITDA 10y) 604.54 - 915.91 771.06 56.4%
Fair Value 312.92 - 312.92 312.92 -36.51%
P/E 473.39 - 520.79 494.18 0.3%
EV/EBITDA 404.41 - 621.59 514.56 4.4%
EPV 101.43 - 131.39 116.41 -76.4%
DDM - Stable 43.94 - 95.90 69.92 -85.8%
DDM - Multi 84.03 - 143.26 105.99 -78.5%

SHANTIGEAR.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 37,811.45
Beta 1.65
Outstanding shares (mil) 76.72
Enterprise Value (mil) 37,661.45
Market risk premium 8.31%
Cost of Equity 19.84%
Cost of Debt 5.00%
WACC 11.78%