513361.BO Intrinsic
Value
What is the intrinsic value of 513361.BO?
As of 2026-05-27, the Intrinsic Value of India Steel Works Ltd (513361.BO) is
15.13 INR. This 513361.BO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 22.63 INR, the upside of India Steel Works Ltd is
-33.14%.
Is 513361.BO undervalued or overvalued?
Based on its market price of 22.63 INR and our intrinsic valuation, India Steel Works Ltd (513361.BO) is overvalued by 33.14%.
15.13 INR
Intrinsic Value
513361.BO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(10.68) - 14.63 |
(3.26) |
-114.4% |
| DCF (Growth 10y) |
(24.14) - (22.80) |
(23.82) |
-205.2% |
| DCF (EBITDA 5y) |
(21.07) - (18.38) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(22.24) - (19.81) |
(1,234.50) |
-123450.0% |
| Fair Value |
15.13 - 15.13 |
15.13 |
-33.14% |
| P/E |
8.90 - 11.17 |
9.60 |
-57.6% |
| EV/EBITDA |
3.36 - 7.09 |
4.52 |
-80.0% |
| EPV |
(51.53) - (69.70) |
(60.62) |
-367.9% |
| DDM - Stable |
4.07 - 11.10 |
7.58 |
-66.5% |
| DDM - Multi |
2.74 - 6.04 |
3.80 |
-83.2% |
513361.BO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,975.72 |
| Beta |
1.15 |
| Outstanding shares (mil) |
308.25 |
| Enterprise Value (mil) |
7,883.18 |
| Market risk premium |
8.31% |
| Cost of Equity |
11.66% |
| Cost of Debt |
5.73% |
| WACC |
10.67% |