As of 2026-05-26, the Intrinsic Value of Sir Shadi Lal Enterprises Ltd (532879.BO) is 76.83 INR. This 532879.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 254.30 INR, the upside of Sir Shadi Lal Enterprises Ltd is -69.80%.
The range of the Intrinsic Value is (118.02) - 302.74 INR
Based on its market price of 254.30 INR and our intrinsic valuation, Sir Shadi Lal Enterprises Ltd (532879.BO) is overvalued by 69.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (372.98) - 146.00 | (245.08) | -196.4% |
| DCF (Growth 10y) | (259.70) - 509.50 | (69.03) | -127.1% |
| DCF (EBITDA 5y) | (118.02) - 302.74 | 76.83 | -69.8% |
| DCF (EBITDA 10y) | (114.76) - 490.24 | 131.67 | -48.2% |
| Fair Value | -225.98 - -225.98 | -225.98 | -188.87% |
| P/E | (707.78) - (782.81) | (769.47) | -402.6% |
| EV/EBITDA | (461.97) - (338.31) | (400.22) | -257.4% |
| EPV | (711.32) - (740.00) | (725.66) | -385.4% |
| DDM - Stable | (251.69) - (528.66) | (390.18) | -253.4% |
| DDM - Multi | 154.95 - 255.80 | 193.27 | -24.0% |
| Market Cap (mil) | 1,335.08 |
| Beta | 0.48 |
| Outstanding shares (mil) | 5.25 |
| Enterprise Value (mil) | 4,885.92 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.13% |
| Cost of Debt | 19.55% |
| WACC | 13.82% |