As of 2025-05-18, the Intrinsic Value of Spectrum Foods Ltd (531982.BO) is 17.18 INR. This 531982.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.99 INR, the upside of Spectrum Foods Ltd is -40.80%.
The range of the Intrinsic Value is 14.80 - 20.63 INR
Based on its market price of 28.99 INR and our intrinsic valuation, Spectrum Foods Ltd (531982.BO) is overvalued by 40.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.80 - 20.63 | 17.18 | -40.8% |
| DCF (Growth 10y) | 23.46 - 32.28 | 27.08 | -6.6% |
| DCF (EBITDA 5y) | 39.01 - 55.76 | 45.60 | 57.3% |
| DCF (EBITDA 10y) | 46.40 - 68.20 | 55.03 | 89.8% |
| Fair Value | 2.15 - 2.15 | 2.15 | -92.58% |
| P/E | 11.15 - 38.47 | 26.81 | -7.5% |
| EV/EBITDA | 18.48 - 30.11 | 25.35 | -12.6% |
| EPV | 11.62 - 13.45 | 12.53 | -56.8% |
| DDM - Stable | 2.42 - 4.54 | 3.48 | -88.0% |
| DDM - Multi | 11.51 - 16.82 | 13.68 | -52.8% |
| Market Cap (mil) | 702.72 |
| Beta | 0.49 |
| Outstanding shares (mil) | 24.24 |
| Enterprise Value (mil) | 716.28 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.49% |
| Cost of Debt | 5.00% |
| WACC | 13.24% |