What is the intrinsic value of SHAHALLOYS.NS?

As of 2026-05-26, the Intrinsic Value of Shah Alloys Ltd (SHAHALLOYS.NS) is 13.41 INR. This SHAHALLOYS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 69.70 INR, the upside of Shah Alloys Ltd is -80.80%.

The range of the Intrinsic Value is (2.70) - 55.01 INR

Is SHAHALLOYS.NS undervalued or overvalued?

Based on its market price of 69.70 INR and our intrinsic valuation, Shah Alloys Ltd (SHAHALLOYS.NS) is overvalued by 80.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(14.93) - 29.75	(2.53)	-103.6%
DCF (Growth 10y)	(2.70) - 55.01	13.41	-80.8%
DCF (EBITDA 5y)	(20.94) - (18.27)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(9.09) - (2.92)	(1,234.50)	-123450.0%
Fair Value	105.88 - 105.88	105.88	51.90%
P/E	146.11 - 348.97	254.63	265.3%
EV/EBITDA	(39.61) - (2.48)	(21.43)	-130.7%
EPV	33.49 - 51.68	42.58	-38.9%
DDM - Stable	175.58 - 400.89	288.23	313.5%
DDM - Multi	11.30 - 19.89	14.40	-79.3%