As of 2026-05-25, the Intrinsic Value of Sahyadri Industries Ltd (532841.BO) is 433.36 INR. This 532841.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 305.55 INR, the upside of Sahyadri Industries Ltd is 41.80%.
The range of the Intrinsic Value is 354.95 - 555.69 INR
Based on its market price of 305.55 INR and our intrinsic valuation, Sahyadri Industries Ltd (532841.BO) is undervalued by 41.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 354.95 - 555.69 | 433.36 | 41.8% |
| DCF (Growth 10y) | 438.58 - 658.04 | 525.30 | 71.9% |
| DCF (EBITDA 5y) | 685.18 - 1,057.87 | 905.97 | 196.5% |
| DCF (EBITDA 10y) | 644.06 - 1,012.17 | 841.39 | 175.4% |
| Fair Value | 185.94 - 185.94 | 185.94 | -39.15% |
| P/E | 533.26 - 1,512.24 | 937.87 | 206.9% |
| EV/EBITDA | 549.84 - 900.85 | 716.29 | 134.4% |
| EPV | 259.75 - 346.93 | 303.34 | -0.7% |
| DDM - Stable | 165.99 - 331.04 | 248.52 | -18.7% |
| DDM - Multi | 319.64 - 494.72 | 388.28 | 27.1% |
| Market Cap (mil) | 3,345.77 |
| Beta | 3.55 |
| Outstanding shares (mil) | 10.95 |
| Enterprise Value (mil) | 4,210.87 |
| Market risk premium | 6.92% |
| Cost of Equity | 14.90% |
| Cost of Debt | 8.89% |
| WACC | 13.49% |