As of 2025-08-04, the Intrinsic Value of SKM Egg Products Export India Ltd (SKMEGGPROD.NS) is 164.40 INR. This SKMEGGPROD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 303.65 INR, the upside of SKM Egg Products Export India Ltd is -45.90%.
The range of the Intrinsic Value is 143.08 - 196.30 INR
Based on its market price of 303.65 INR and our intrinsic valuation, SKM Egg Products Export India Ltd (SKMEGGPROD.NS) is overvalued by 45.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 143.08 - 196.30 | 164.40 | -45.9% |
| DCF (Growth 10y) | 151.88 - 200.13 | 171.53 | -43.5% |
| DCF (EBITDA 5y) | 234.49 - 289.16 | 264.90 | -12.8% |
| DCF (EBITDA 10y) | 213.44 - 274.89 | 244.59 | -19.4% |
| Fair Value | 328.71 - 328.71 | 328.71 | 8.25% |
| P/E | 176.98 - 265.07 | 229.08 | -24.6% |
| EV/EBITDA | 202.77 - 317.17 | 258.68 | -14.8% |
| EPV | 191.90 - 234.35 | 213.13 | -29.8% |
| DDM - Stable | 56.84 - 109.35 | 83.09 | -72.6% |
| DDM - Multi | 65.09 - 97.55 | 78.10 | -74.3% |
| Market Cap (mil) | 7,995.10 |
| Beta | 1.16 |
| Outstanding shares (mil) | 26.33 |
| Enterprise Value (mil) | 7,774.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.51% |
| Cost of Debt | 7.90% |
| WACC | 14.20% |