As of 2025-05-27, the Intrinsic Value of V Guard Industries Ltd (VGUARD.NS) is 147.65 INR. This VGUARD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 384.00 INR, the upside of V Guard Industries Ltd is -61.50%.
The range of the Intrinsic Value is 115.56 - 205.30 INR
Based on its market price of 384.00 INR and our intrinsic valuation, V Guard Industries Ltd (VGUARD.NS) is overvalued by 61.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 115.56 - 205.30 | 147.65 | -61.5% |
| DCF (Growth 10y) | 161.83 - 291.96 | 208.69 | -45.7% |
| DCF (EBITDA 5y) | 360.64 - 587.83 | 445.95 | 16.1% |
| DCF (EBITDA 10y) | 342.85 - 648.67 | 456.10 | 18.8% |
| Fair Value | 87.87 - 87.87 | 87.87 | -77.12% |
| P/E | 225.06 - 291.65 | 257.88 | -32.8% |
| EV/EBITDA | 201.52 - 295.27 | 246.92 | -35.7% |
| EPV | 60.41 - 84.61 | 72.51 | -81.1% |
| DDM - Stable | 28.92 - 65.84 | 47.38 | -87.7% |
| DDM - Multi | 92.49 - 171.27 | 120.84 | -68.5% |
| Market Cap (mil) | 167,339.52 |
| Beta | 1.02 |
| Outstanding shares (mil) | 435.78 |
| Enterprise Value (mil) | 168,029.72 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.53% |
| Cost of Debt | 15.49% |
| WACC | 17.39% |