As of 2025-05-17, the Intrinsic Value of South India Paper Mills Ltd (516108.BO) is 14.75 INR. This 516108.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 84.00 INR, the upside of South India Paper Mills Ltd is -82.40%.
The range of the Intrinsic Value is (24.23) - 130.67 INR
Based on its market price of 84.00 INR and our intrinsic valuation, South India Paper Mills Ltd (516108.BO) is overvalued by 82.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (24.23) - 130.67 | 14.75 | -82.4% |
| DCF (Growth 10y) | 38.51 - 342.31 | 115.03 | 36.9% |
| DCF (EBITDA 5y) | 187.40 - 443.09 | 319.95 | 280.9% |
| DCF (EBITDA 10y) | 171.24 - 545.31 | 334.99 | 298.8% |
| Fair Value | -26.96 - -26.96 | -26.96 | -132.10% |
| P/E | (41.09) - (47.35) | (44.49) | -153.0% |
| EV/EBITDA | (1.16) - 93.51 | 58.05 | -30.9% |
| EPV | (177.02) - (237.84) | (207.43) | -346.9% |
| DDM - Stable | (29.73) - (65.47) | (47.60) | -156.7% |
| DDM - Multi | 70.73 - 123.14 | 90.06 | 7.2% |
| Market Cap (mil) | 1,575.00 |
| Beta | 0.76 |
| Outstanding shares (mil) | 18.75 |
| Enterprise Value (mil) | 3,461.11 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.06% |
| Cost of Debt | 18.95% |
| WACC | 14.02% |