As of 2026-05-26, the Intrinsic Value of IST Ltd (508807.BO) is 381.13 INR. This 508807.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 700.00 INR, the upside of IST Ltd is -45.60%.
The range of the Intrinsic Value is 312.27 - 499.30 INR
Based on its market price of 700.00 INR and our intrinsic valuation, IST Ltd (508807.BO) is overvalued by 45.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 312.27 - 499.30 | 381.13 | -45.6% |
| DCF (Growth 10y) | 314.27 - 466.74 | 371.41 | -46.9% |
| DCF (EBITDA 5y) | 535.13 - 803.84 | 624.85 | -10.7% |
| DCF (EBITDA 10y) | 435.69 - 658.22 | 513.98 | -26.6% |
| Fair Value | 2,153.75 - 2,153.75 | 2,153.75 | 207.68% |
| P/E | 1,776.62 - 4,785.48 | 2,934.50 | 319.2% |
| EV/EBITDA | 654.17 - 2,592.00 | 1,357.19 | 93.9% |
| EPV | 403.65 - 510.06 | 456.86 | -34.7% |
| DDM - Stable | 858.61 - 1,900.30 | 1,379.46 | 97.1% |
| DDM - Multi | 649.24 - 1,127.95 | 825.07 | 17.9% |
| Market Cap (mil) | 8,162.00 |
| Beta | 0.37 |
| Outstanding shares (mil) | 11.66 |
| Enterprise Value (mil) | 8,143.21 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.94% |
| Cost of Debt | 7.46% |
| WACC | 13.87% |