As of 2025-07-22, the Intrinsic Value of Sportking India Ltd (539221.BO) is 204.28 INR. This 539221.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 129.10 INR, the upside of Sportking India Ltd is 58.20%.
The range of the Intrinsic Value is 178.15 - 238.94 INR
Based on its market price of 129.10 INR and our intrinsic valuation, Sportking India Ltd (539221.BO) is undervalued by 58.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 178.15 - 238.94 | 204.28 | 58.2% |
| DCF (Growth 10y) | 213.98 - 282.52 | 243.61 | 88.7% |
| DCF (EBITDA 5y) | 338.13 - 498.13 | 381.67 | 195.6% |
| DCF (EBITDA 10y) | 317.46 - 470.54 | 364.88 | 182.6% |
| Fair Value | 1,555.11 - 1,555.11 | 1,555.11 | 1,104.57% |
| P/E | 336.55 - 802.66 | 504.48 | 290.8% |
| EV/EBITDA | 265.34 - 549.49 | 354.59 | 174.7% |
| EPV | 75.54 - 99.82 | 87.68 | -32.1% |
| DDM - Stable | 111.40 - 188.42 | 149.91 | 16.1% |
| DDM - Multi | 107.83 - 148.51 | 125.31 | -2.9% |
| Market Cap (mil) | 18,296.18 |
| Beta | 0.96 |
| Outstanding shares (mil) | 141.72 |
| Enterprise Value (mil) | 23,423.78 |
| Market risk premium | 6.92% |
| Cost of Equity | 16.63% |
| Cost of Debt | 7.72% |
| WACC | 13.13% |