As of 2026-04-03, the Intrinsic Value of Shradha Infraprojects Ltd (SHRADHA.NS) is 167.69 INR. This SHRADHA.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 30.88 INR, the upside of Shradha Infraprojects Ltd is 443.10%.
The range of the Intrinsic Value is 108.19 - 263.85 INR
Based on its market price of 30.88 INR and our intrinsic valuation, Shradha Infraprojects Ltd (SHRADHA.NS) is undervalued by 443.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (105.77) - (48.86) | (61.62) | -299.6% |
| DCF (Growth 10y) | (13.88) - 28.17 | (4.54) | -114.7% |
| DCF (EBITDA 5y) | 108.19 - 263.85 | 167.69 | 443.1% |
| DCF (EBITDA 10y) | 136.69 - 375.85 | 224.82 | 628.0% |
| Fair Value | 64.64 - 64.64 | 64.64 | 109.33% |
| P/E | 34.96 - 62.04 | 46.87 | 51.8% |
| EV/EBITDA | 0.89 - 66.46 | 33.86 | 9.7% |
| EPV | (6.88) - (2.27) | (4.57) | -114.8% |
| DDM - Stable | 19.68 - 45.67 | 32.68 | 5.8% |
| DDM - Multi | 54.22 - 96.22 | 69.21 | 124.1% |
| Market Cap (mil) | 2,501.28 |
| Beta | 1.71 |
| Outstanding shares (mil) | 81.00 |
| Enterprise Value (mil) | 3,875.95 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.15% |
| Cost of Debt | 7.24% |
| WACC | 8.77% |