As of 2026-05-26, the Intrinsic Value of Vikas Proppant & Granite Ltd (VIKASPROP.NS) is (3.14) INR. This VIKASPROP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.35 INR, the upside of Vikas Proppant & Granite Ltd is -997.60%.
The range of the Intrinsic Value is (5.11) - (2.47) INR
Based on its market price of 0.35 INR and our intrinsic valuation, Vikas Proppant & Granite Ltd (VIKASPROP.NS) is overvalued by 997.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5.11) - (2.47) | (3.14) | -997.6% |
| DCF (Growth 10y) | (5.99) - (14.64) | (8.19) | -2441.1% |
| DCF (EBITDA 5y) | (2.16) - (2.18) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (2.58) - (2.42) | (1,234.50) | -123450.0% |
| Fair Value | -7.07 - -7.07 | -7.07 | -2,120.81% |
| P/E | (4.39) - (3.99) | (4.26) | -1318.5% |
| EV/EBITDA | (4.06) - 0.58 | (2.19) | -726.6% |
| EPV | (0.43) - (0.48) | (0.45) | -229.1% |
| DDM - Stable | (1.60) - (3.71) | (2.66) | -858.6% |
| DDM - Multi | (0.75) - (1.35) | (0.96) | -375.1% |
| Market Cap (mil) | 180.13 |
| Beta | 0.07 |
| Outstanding shares (mil) | 514.67 |
| Enterprise Value (mil) | 665.65 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.61% |
| Cost of Debt | 5.00% |
| WACC | 6.79% |