As of 2025-07-19, the Intrinsic Value of Sibar Auto Parts Ltd (520141.BO) is 7.73 INR. This 520141.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.58 INR, the upside of Sibar Auto Parts Ltd is -27.00%.
The range of the Intrinsic Value is 5.99 - 10.60 INR
Based on its market price of 10.58 INR and our intrinsic valuation, Sibar Auto Parts Ltd (520141.BO) is overvalued by 27.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.99 - 10.60 | 7.73 | -27.0% |
| DCF (Growth 10y) | 9.01 - 15.59 | 11.51 | 8.8% |
| DCF (EBITDA 5y) | 14.77 - 28.78 | 21.91 | 107.1% |
| DCF (EBITDA 10y) | 16.43 - 34.19 | 24.68 | 133.3% |
| Fair Value | -2.05 - -2.05 | -2.05 | -119.42% |
| P/E | (10.10) - 0.30 | (6.15) | -158.1% |
| EV/EBITDA | 2.93 - 9.12 | 5.74 | -45.7% |
| EPV | 13.06 - 17.45 | 15.25 | 44.2% |
| DDM - Stable | (1.83) - (3.49) | (2.66) | -125.2% |
| DDM - Multi | 5.13 - 7.87 | 6.23 | -41.1% |
| Market Cap (mil) | 174.89 |
| Beta | 0.66 |
| Outstanding shares (mil) | 16.53 |
| Enterprise Value (mil) | 185.49 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.15% |
| Cost of Debt | 19.60% |
| WACC | 16.11% |