As of 2026-05-27, the Intrinsic Value of Swadeshi Industries and Leasing Ltd (506863.BO) is 59.60 INR. This 506863.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.95 INR, the upside of Swadeshi Industries and Leasing Ltd is -38.50%.
The range of the Intrinsic Value is 49.03 - 76.35 INR
Based on its market price of 96.95 INR and our intrinsic valuation, Swadeshi Industries and Leasing Ltd (506863.BO) is overvalued by 38.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.03 - 76.35 | 59.60 | -38.5% |
| DCF (Growth 10y) | 99.89 - 155.55 | 121.57 | 25.4% |
| DCF (EBITDA 5y) | 52.24 - 79.05 | 72.51 | -25.2% |
| DCF (EBITDA 10y) | 116.16 - 182.26 | 160.20 | 65.2% |
| Fair Value | 30.66 - 30.66 | 30.66 | -68.38% |
| P/E | 19.48 - 34.83 | 24.85 | -74.4% |
| EV/EBITDA | 15.03 - 23.06 | 19.69 | -79.7% |
| EPV | 0.76 - 0.88 | 0.82 | -99.2% |
| DDM - Stable | 6.85 - 13.98 | 10.41 | -89.3% |
| DDM - Multi | 25.69 - 41.05 | 31.63 | -67.4% |
| Market Cap (mil) | 1,049.00 |
| Beta | 0.34 |
| Outstanding shares (mil) | 10.82 |
| Enterprise Value (mil) | 1,046.40 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.21% |
| Cost of Debt | 7.46% |
| WACC | 12.21% |