As of 2025-07-04, the Intrinsic Value of Swadeshi Polytex Ltd (503816.BO) is 28.88 INR. This 503816.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.91 INR, the upside of Swadeshi Polytex Ltd is -57.50%.
The range of the Intrinsic Value is 26.83 - 32.41 INR
Based on its market price of 67.91 INR and our intrinsic valuation, Swadeshi Polytex Ltd (503816.BO) is overvalued by 57.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.83 - 32.41 | 28.88 | -57.5% |
| DCF (Growth 10y) | 26.38 - 30.55 | 27.94 | -58.9% |
| DCF (EBITDA 5y) | 29.23 - 44.24 | 36.25 | -46.6% |
| DCF (EBITDA 10y) | 27.89 - 38.39 | 32.64 | -51.9% |
| Fair Value | 14.59 - 14.59 | 14.59 | -78.52% |
| P/E | 23.76 - 35.26 | 29.87 | -56.0% |
| EV/EBITDA | 28.52 - 47.35 | 35.59 | -47.6% |
| EPV | 91.69 - 104.89 | 98.29 | 44.7% |
| DDM - Stable | 4.55 - 10.11 | 7.33 | -89.2% |
| DDM - Multi | 5.74 - 9.94 | 7.28 | -89.3% |
| Market Cap (mil) | 2,648.49 |
| Beta | -0.48 |
| Outstanding shares (mil) | 39.00 |
| Enterprise Value (mil) | 2,005.81 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.09% |
| Cost of Debt | 5.00% |
| WACC | 11.09% |