As of 2026-05-27, the Intrinsic Value of Tirupati Sarjan Ltd (531814.BO) is 31.55 INR. This 531814.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.70 INR, the upside of Tirupati Sarjan Ltd is 262.60%.
The range of the Intrinsic Value is 21.02 - 52.40 INR
Based on its market price of 8.70 INR and our intrinsic valuation, Tirupati Sarjan Ltd (531814.BO) is undervalued by 262.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.02 - 52.40 | 31.55 | 262.6% |
| DCF (Growth 10y) | 46.18 - 102.47 | 65.14 | 648.7% |
| DCF (EBITDA 5y) | 72.18 - 100.24 | 86.80 | 897.7% |
| DCF (EBITDA 10y) | 103.65 - 159.65 | 130.66 | 1401.9% |
| Fair Value | 36.76 - 36.76 | 36.76 | 322.50% |
| P/E | 27.11 - 50.28 | 37.31 | 328.9% |
| EV/EBITDA | 20.84 - 42.21 | 31.40 | 260.9% |
| EPV | 12.67 - 22.68 | 17.67 | 103.1% |
| DDM - Stable | 6.44 - 16.24 | 11.34 | 30.3% |
| DDM - Multi | 25.71 - 53.36 | 35.00 | 302.4% |
| Market Cap (mil) | 287.10 |
| Beta | 0.87 |
| Outstanding shares (mil) | 33.00 |
| Enterprise Value (mil) | 723.36 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.06% |
| Cost of Debt | 10.31% |
| WACC | 9.87% |