As of 2025-07-04, the Intrinsic Value of Shree Digvijay Cement Co Ltd (SHREDIGCEM.NS) is 15.84 INR. This SHREDIGCEM.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 80.45 INR, the upside of Shree Digvijay Cement Co Ltd is -80.30%.
The range of the Intrinsic Value is (2.36) - 474.93 INR
Based on its market price of 80.45 INR and our intrinsic valuation, Shree Digvijay Cement Co Ltd (SHREDIGCEM.NS) is overvalued by 80.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.35) - 160.70 | (1.19) | -101.5% |
| DCF (Growth 10y) | (4.25) - 437.93 | (0.16) | -100.2% |
| DCF (EBITDA 5y) | (2.36) - 474.93 | 15.84 | -80.3% |
| DCF (EBITDA 10y) | (4.22) - 951.21 | 1.37 | -98.3% |
| Fair Value | 8.52 - 8.52 | 8.52 | -89.41% |
| P/E | 35.85 - 73.62 | 55.30 | -31.3% |
| EV/EBITDA | 41.37 - 90.66 | 70.87 | -11.9% |
| EPV | (1.87) - 32.61 | 15.37 | -80.9% |
| DDM - Stable | 9.86 - 20.64 | 15.25 | -81.0% |
| DDM - Multi | 155.13 - 231.82 | 184.60 | 129.5% |
| Market Cap (mil) | 11,891.31 |
| Beta | 1.14 |
| Outstanding shares (mil) | 147.81 |
| Enterprise Value (mil) | 12,495.25 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.76% |
| Cost of Debt | 1,510.07% |
| WACC | 103.85% |