As of 2025-07-03, the Intrinsic Value of Sun Retail Ltd (542025.BO) is 5.55 INR. This 542025.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.55 INR, the upside of Sun Retail Ltd is 909.90%.
The range of the Intrinsic Value is 4.37 - 7.62 INR
Based on its market price of 0.55 INR and our intrinsic valuation, Sun Retail Ltd (542025.BO) is undervalued by 909.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.37 - 7.62 | 5.55 | 909.9% |
| DCF (Growth 10y) | 8.37 - 14.13 | 10.48 | 1806.2% |
| DCF (EBITDA 5y) | 6.43 - 19.96 | 12.44 | 2161.4% |
| DCF (EBITDA 10y) | 9.95 - 28.19 | 17.77 | 3131.4% |
| Fair Value | 0.98 - 0.98 | 0.98 | 78.44% |
| P/E | 2.25 - 4.38 | 3.54 | 544.0% |
| EV/EBITDA | 0.10 - 1.75 | 0.80 | 45.5% |
| EPV | (0.65) - (0.77) | (0.71) | -228.8% |
| DDM - Stable | 1.32 - 2.85 | 2.09 | 279.4% |
| DDM - Multi | 4.17 - 7.05 | 5.24 | 853.5% |
| Market Cap (mil) | 85.34 |
| Beta | 0.74 |
| Outstanding shares (mil) | 155.17 |
| Enterprise Value (mil) | 106.42 |
| Market risk premium | 8.31% |
| Cost of Equity | 10.30% |
| Cost of Debt | 5.00% |
| WACC | 8.95% |