As of 2025-05-16, the Intrinsic Value of Sharda Cropchem Ltd (SHARDACROP.NS) is 304.78 INR. This SHARDACROP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 612.55 INR, the upside of Sharda Cropchem Ltd is -50.20%.
The range of the Intrinsic Value is 217.15 - 516.88 INR
Based on its market price of 612.55 INR and our intrinsic valuation, Sharda Cropchem Ltd (SHARDACROP.NS) is overvalued by 50.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 217.15 - 516.88 | 304.78 | -50.2% |
| DCF (Growth 10y) | 537.47 - 1,387.52 | 785.44 | 28.2% |
| DCF (EBITDA 5y) | 697.29 - 1,047.84 | 858.05 | 40.1% |
| DCF (EBITDA 10y) | 875.29 - 1,547.03 | 1,161.54 | 89.6% |
| Fair Value | 135.38 - 135.38 | 135.38 | -77.90% |
| P/E | 373.31 - 597.83 | 493.28 | -19.5% |
| EV/EBITDA | 436.71 - 749.09 | 603.60 | -1.5% |
| EPV | 325.14 - 484.90 | 405.02 | -33.9% |
| DDM - Stable | 150.43 - 465.76 | 308.09 | -49.7% |
| DDM - Multi | 429.37 - 1,070.95 | 617.30 | 0.8% |
| Market Cap (mil) | 55,264.26 |
| Beta | 1.69 |
| Outstanding shares (mil) | 90.22 |
| Enterprise Value (mil) | 53,040.98 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.92% |
| Cost of Debt | 21.64% |
| WACC | 12.93% |