As of 2025-07-21, the Intrinsic Value of Suraj Products Ltd (518075.BO) is 296.47 INR. This 518075.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 286.50 INR, the upside of Suraj Products Ltd is 3.50%.
The range of the Intrinsic Value is 249.63 - 367.09 INR
Based on its market price of 286.50 INR and our intrinsic valuation, Suraj Products Ltd (518075.BO) is undervalued by 3.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 249.63 - 367.09 | 296.47 | 3.5% |
| DCF (Growth 10y) | 348.83 - 501.98 | 410.51 | 43.3% |
| DCF (EBITDA 5y) | 450.19 - 593.35 | 505.06 | 76.3% |
| DCF (EBITDA 10y) | 493.69 - 675.33 | 566.14 | 97.6% |
| Fair Value | 470.04 - 470.04 | 470.04 | 64.06% |
| P/E | 367.01 - 449.52 | 408.96 | 42.7% |
| EV/EBITDA | 310.71 - 386.14 | 348.34 | 21.6% |
| EPV | 228.64 - 278.47 | 253.55 | -11.5% |
| DDM - Stable | 94.75 - 183.07 | 138.91 | -51.5% |
| DDM - Multi | 205.80 - 312.49 | 248.46 | -13.3% |
| Market Cap (mil) | 3,266.10 |
| Beta | 1.41 |
| Outstanding shares (mil) | 11.40 |
| Enterprise Value (mil) | 3,307.03 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.57% |
| Cost of Debt | 6.90% |
| WACC | 13.05% |