As of 2025-07-10, the Intrinsic Value of Super Tannery Ltd (523842.BO) is 11.38 INR. This 523842.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.26 INR, the upside of Super Tannery Ltd is 22.90%.
The range of the Intrinsic Value is 7.96 - 17.09 INR
Based on its market price of 9.26 INR and our intrinsic valuation, Super Tannery Ltd (523842.BO) is undervalued by 22.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.96 - 17.09 | 11.38 | 22.9% |
| DCF (Growth 10y) | 9.89 - 19.11 | 13.39 | 44.6% |
| DCF (EBITDA 5y) | 28.17 - 41.14 | 35.65 | 285.0% |
| DCF (EBITDA 10y) | 23.91 - 38.42 | 31.46 | 239.8% |
| Fair Value | 9.88 - 9.88 | 9.88 | 6.65% |
| P/E | 17.80 - 30.60 | 26.33 | 184.3% |
| EV/EBITDA | 15.94 - 23.43 | 20.15 | 117.6% |
| EPV | 22.62 - 30.88 | 26.75 | 188.9% |
| DDM - Stable | 2.45 - 4.50 | 3.48 | -62.5% |
| DDM - Multi | 5.88 - 8.56 | 6.98 | -24.6% |
| Market Cap (mil) | 999.80 |
| Beta | 1.17 |
| Outstanding shares (mil) | 107.97 |
| Enterprise Value (mil) | 1,555.18 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.99% |
| Cost of Debt | 7.60% |
| WACC | 12.16% |