As of 2025-08-05, the Intrinsic Value of S H Kelkar And Company Ltd (SHK.NS) is 132.37 INR. This SHK.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 250.20 INR, the upside of S H Kelkar And Company Ltd is -47.10%.
The range of the Intrinsic Value is 101.04 - 181.01 INR
Based on its market price of 250.20 INR and our intrinsic valuation, S H Kelkar And Company Ltd (SHK.NS) is overvalued by 47.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 101.04 - 181.01 | 132.37 | -47.1% |
| DCF (Growth 10y) | 187.66 - 307.08 | 234.83 | -6.1% |
| DCF (EBITDA 5y) | 375.46 - 625.03 | 439.53 | 75.7% |
| DCF (EBITDA 10y) | 444.86 - 766.49 | 535.86 | 114.2% |
| Fair Value | 132.77 - 132.77 | 132.77 | -46.94% |
| P/E | 180.99 - 218.39 | 199.19 | -20.4% |
| EV/EBITDA | 198.90 - 429.22 | 274.03 | 9.5% |
| EPV | 81.13 - 105.82 | 93.48 | -62.6% |
| DDM - Stable | 25.80 - 47.45 | 36.63 | -85.4% |
| DDM - Multi | 111.53 - 159.44 | 131.27 | -47.5% |
| Market Cap (mil) | 34,632.68 |
| Beta | 1.71 |
| Outstanding shares (mil) | 138.42 |
| Enterprise Value (mil) | 42,087.29 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.24% |
| Cost of Debt | 6.20% |
| WACC | 13.92% |