As of 2025-07-07, the Intrinsic Value of INEOS Styrolution India Ltd (INEOSSTYRO.NS) is 863.64 INR. This INEOSSTYRO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 810.00 INR, the upside of INEOS Styrolution India Ltd is 6.60%.
The range of the Intrinsic Value is 755.96 - 1,024.84 INR
Based on its market price of 810.00 INR and our intrinsic valuation, INEOS Styrolution India Ltd (INEOSSTYRO.NS) is undervalued by 6.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 755.96 - 1,024.84 | 863.64 | 6.6% |
| DCF (Growth 10y) | 781.57 - 1,015.03 | 876.89 | 8.3% |
| DCF (EBITDA 5y) | 1,130.32 - 1,589.97 | 1,358.62 | 67.7% |
| DCF (EBITDA 10y) | 983.22 - 1,369.60 | 1,163.49 | 43.6% |
| Fair Value | 520.35 - 520.35 | 520.35 | -35.76% |
| P/E | 1,832.55 - 4,545.74 | 2,800.99 | 245.8% |
| EV/EBITDA | 942.30 - 2,285.69 | 1,660.88 | 105.0% |
| EPV | 1,139.75 - 1,370.45 | 1,255.10 | 55.0% |
| DDM - Stable | 445.30 - 862.19 | 653.75 | -19.3% |
| DDM - Multi | 638.52 - 865.73 | 730.15 | -9.9% |
| Market Cap (mil) | 14,244.34 |
| Beta | 1.09 |
| Outstanding shares (mil) | 17.59 |
| Enterprise Value (mil) | 12,143.28 |
| Market risk premium | 8.83% |
| Cost of Equity | 17.11% |
| Cost of Debt | 8.26% |
| WACC | 16.85% |