As of 2025-07-20, the Intrinsic Value of Vascon Engineers Ltd (VASCONEQ.NS) is 54.39 INR. This VASCONEQ.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.55 INR, the upside of Vascon Engineers Ltd is -7.10%.
The range of the Intrinsic Value is 44.24 - 72.84 INR
Based on its market price of 58.55 INR and our intrinsic valuation, Vascon Engineers Ltd (VASCONEQ.NS) is overvalued by 7.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 44.24 - 72.84 | 54.39 | -7.1% |
| DCF (Growth 10y) | 48.08 - 76.85 | 58.50 | -0.1% |
| DCF (EBITDA 5y) | 53.22 - 79.43 | 60.75 | 3.8% |
| DCF (EBITDA 10y) | 53.30 - 82.50 | 62.97 | 7.5% |
| Fair Value | 143.83 - 143.83 | 143.83 | 145.65% |
| P/E | 59.37 - 117.14 | 86.45 | 47.7% |
| EV/EBITDA | 51.55 - 85.28 | 64.25 | 9.7% |
| EPV | 50.24 - 73.39 | 61.82 | 5.6% |
| DDM - Stable | 22.86 - 50.85 | 36.85 | -37.1% |
| DDM - Multi | 23.37 - 43.67 | 30.75 | -47.5% |
| Market Cap (mil) | 13,249.28 |
| Beta | 1.98 |
| Outstanding shares (mil) | 226.29 |
| Enterprise Value (mil) | 13,028.58 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.90% |
| Cost of Debt | 13.37% |
| WACC | 15.42% |