As of 2025-05-29, the Intrinsic Value of Shree Pushkar Chemicals & Fertilisers Ltd (SHREEPUSHK.NS) is 231.58 INR. This SHREEPUSHK.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 294.40 INR, the upside of Shree Pushkar Chemicals & Fertilisers Ltd is -21.30%.
The range of the Intrinsic Value is 187.84 - 300.95 INR
Based on its market price of 294.40 INR and our intrinsic valuation, Shree Pushkar Chemicals & Fertilisers Ltd (SHREEPUSHK.NS) is overvalued by 21.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 187.84 - 300.95 | 231.58 | -21.3% |
| DCF (Growth 10y) | 264.47 - 412.71 | 322.43 | 9.5% |
| DCF (EBITDA 5y) | 351.53 - 491.12 | 400.24 | 36.0% |
| DCF (EBITDA 10y) | 367.38 - 546.45 | 434.71 | 47.7% |
| Fair Value | 97.39 - 97.39 | 97.39 | -66.92% |
| P/E | 313.78 - 467.07 | 387.77 | 31.7% |
| EV/EBITDA | 177.62 - 341.04 | 242.14 | -17.8% |
| EPV | 32.73 - 47.49 | 40.11 | -86.4% |
| DDM - Stable | 67.78 - 134.29 | 101.04 | -65.7% |
| DDM - Multi | 172.49 - 272.06 | 211.63 | -28.1% |
| Market Cap (mil) | 9,520.90 |
| Beta | 1.67 |
| Outstanding shares (mil) | 32.34 |
| Enterprise Value (mil) | 10,198.86 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.02% |
| Cost of Debt | 5.73% |
| WACC | 16.68% |