As of 2025-05-08, the Intrinsic Value of Vardhman Special Steels Ltd (VSSL.NS) is 142.55 INR. This VSSL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 242.00 INR, the upside of Vardhman Special Steels Ltd is -41.10%.
The range of the Intrinsic Value is 119.39 - 177.72 INR
Based on its market price of 242.00 INR and our intrinsic valuation, Vardhman Special Steels Ltd (VSSL.NS) is overvalued by 41.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 119.39 - 177.72 | 142.55 | -41.1% |
| DCF (Growth 10y) | 141.43 - 203.60 | 166.46 | -31.2% |
| DCF (EBITDA 5y) | 212.82 - 274.48 | 238.54 | -1.4% |
| DCF (EBITDA 10y) | 202.32 - 276.84 | 233.81 | -3.4% |
| Fair Value | 284.74 - 284.74 | 284.74 | 17.66% |
| P/E | 161.05 - 219.06 | 185.37 | -23.4% |
| EV/EBITDA | 163.54 - 368.18 | 240.16 | -0.8% |
| EPV | 87.81 - 111.17 | 99.49 | -58.9% |
| DDM - Stable | 50.20 - 97.41 | 73.80 | -69.5% |
| DDM - Multi | 90.78 - 138.15 | 109.67 | -54.7% |
| Market Cap (mil) | 19,778.66 |
| Beta | 1.24 |
| Outstanding shares (mil) | 81.73 |
| Enterprise Value (mil) | 20,868.52 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.70% |
| Cost of Debt | 10.69% |
| WACC | 16.33% |