As of 2025-06-20, the Intrinsic Value of Sat Industries Ltd (511076.BO) is 46.97 INR. This 511076.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.20 INR, the upside of Sat Industries Ltd is -50.70%.
The range of the Intrinsic Value is 38.23 - 60.66 INR
Based on its market price of 95.20 INR and our intrinsic valuation, Sat Industries Ltd (511076.BO) is overvalued by 50.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.23 - 60.66 | 46.97 | -50.7% |
| DCF (Growth 10y) | 45.40 - 68.58 | 54.55 | -42.7% |
| DCF (EBITDA 5y) | 66.65 - 105.00 | 86.23 | -9.4% |
| DCF (EBITDA 10y) | 63.21 - 100.25 | 80.91 | -15.0% |
| Fair Value | 24.98 - 24.98 | 24.98 | -73.76% |
| P/E | 70.24 - 104.62 | 91.04 | -4.4% |
| EV/EBITDA | 79.36 - 122.08 | 98.83 | 3.8% |
| EPV | 16.21 - 22.81 | 19.51 | -79.5% |
| DDM - Stable | 24.89 - 47.15 | 36.02 | -62.2% |
| DDM - Multi | 30.30 - 45.02 | 36.25 | -61.9% |
| Market Cap (mil) | 7,993.86 |
| Beta | 0.67 |
| Outstanding shares (mil) | 83.97 |
| Enterprise Value (mil) | 8,759.12 |
| Market risk premium | 6.92% |
| Cost of Equity | 13.79% |
| Cost of Debt | 13.05% |
| WACC | 13.35% |