As of 2025-05-16, the Intrinsic Value of Suyog Telematics Ltd (537259.BO) is 652.97 INR. This 537259.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 904.95 INR, the upside of Suyog Telematics Ltd is -27.80%.
The range of the Intrinsic Value is 505.36 - 916.32 INR
Based on its market price of 904.95 INR and our intrinsic valuation, Suyog Telematics Ltd (537259.BO) is overvalued by 27.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 505.36 - 916.32 | 652.97 | -27.8% |
| DCF (Growth 10y) | 665.70 - 1,133.26 | 835.01 | -7.7% |
| DCF (EBITDA 5y) | 1,236.31 - 1,668.10 | 1,496.67 | 65.4% |
| DCF (EBITDA 10y) | 1,304.65 - 1,837.00 | 1,601.97 | 77.0% |
| Fair Value | 1,450.83 - 1,450.83 | 1,450.83 | 60.32% |
| P/E | 824.44 - 1,640.55 | 1,115.47 | 23.3% |
| EV/EBITDA | 945.39 - 1,420.97 | 1,203.27 | 33.0% |
| EPV | 100.51 - 140.42 | 120.46 | -86.7% |
| DDM - Stable | 399.12 - 871.85 | 635.49 | -29.8% |
| DDM - Multi | 423.20 - 713.47 | 530.84 | -41.3% |
| Market Cap (mil) | 12,221.44 |
| Beta | -0.05 |
| Outstanding shares (mil) | 13.51 |
| Enterprise Value (mil) | 13,716.33 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.42% |
| Cost of Debt | 5.50% |
| WACC | 10.84% |