As of 2025-07-17, the Intrinsic Value of Samvardhana Motherson International Ltd (MOTHERSON.NS) is 88.09 INR. This MOTHERSON.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 154.18 INR, the upside of Samvardhana Motherson International Ltd is -42.90%.
The range of the Intrinsic Value is 76.30 - 104.12 INR
Based on its market price of 154.18 INR and our intrinsic valuation, Samvardhana Motherson International Ltd (MOTHERSON.NS) is overvalued by 42.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 76.30 - 104.12 | 88.09 | -42.9% |
| DCF (Growth 10y) | 106.25 - 139.97 | 120.69 | -21.7% |
| DCF (EBITDA 5y) | 350.73 - 437.26 | 388.08 | 151.7% |
| DCF (EBITDA 10y) | 314.99 - 415.47 | 358.60 | 132.6% |
| Fair Value | 135.12 - 135.12 | 135.12 | -12.36% |
| P/E | 246.73 - 314.46 | 266.92 | 73.1% |
| EV/EBITDA | 281.65 - 432.11 | 342.67 | 122.3% |
| EPV | 78.44 - 91.06 | 84.75 | -45.0% |
| DDM - Stable | 22.54 - 39.31 | 30.93 | -79.9% |
| DDM - Multi | 55.29 - 74.81 | 63.59 | -58.8% |
| Market Cap (mil) | 1,084,856.80 |
| Beta | 1.76 |
| Outstanding shares (mil) | 7,036.30 |
| Enterprise Value (mil) | 1,194,185.80 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.58% |
| Cost of Debt | 8.67% |
| WACC | 15.85% |