As of 2025-05-27, the Intrinsic Value of VST Industries Ltd (VSTIND.NS) is 183.34 INR. This VSTIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 289.40 INR, the upside of VST Industries Ltd is -36.60%.
The range of the Intrinsic Value is 143.76 - 263.55 INR
Based on its market price of 289.40 INR and our intrinsic valuation, VST Industries Ltd (VSTIND.NS) is overvalued by 36.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 143.76 - 263.55 | 183.34 | -36.6% |
| DCF (Growth 10y) | 155.86 - 271.15 | 194.51 | -32.8% |
| DCF (EBITDA 5y) | 196.92 - 281.56 | 211.82 | -26.8% |
| DCF (EBITDA 10y) | 193.04 - 286.78 | 216.38 | -25.2% |
| Fair Value | 85.64 - 85.64 | 85.64 | -70.41% |
| P/E | 164.09 - 254.59 | 196.25 | -32.2% |
| EV/EBITDA | 152.43 - 297.33 | 216.01 | -25.4% |
| EPV | 109.18 - 149.18 | 129.18 | -55.4% |
| DDM - Stable | 62.12 - 146.46 | 104.29 | -64.0% |
| DDM - Multi | 73.72 - 123.86 | 91.57 | -68.4% |
| Market Cap (mil) | 49,064.87 |
| Beta | 1.18 |
| Outstanding shares (mil) | 169.54 |
| Enterprise Value (mil) | 49,001.48 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.91% |
| Cost of Debt | 5.00% |
| WACC | 10.86% |