As of 2025-05-28, the Intrinsic Value of Motherson Sumi Systems Ltd (MOTHERSUMI.NS) is 119.00 INR. This MOTHERSUMI.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 130.60 INR, the upside of Motherson Sumi Systems Ltd is -8.90%.
The range of the Intrinsic Value is 91.04 - 166.51 INR
Based on its market price of 130.60 INR and our intrinsic valuation, Motherson Sumi Systems Ltd (MOTHERSUMI.NS) is overvalued by 8.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 91.04 - 166.51 | 119.00 | -8.9% |
| DCF (Growth 10y) | 154.12 - 271.97 | 198.13 | 51.7% |
| DCF (EBITDA 5y) | 225.93 - 502.88 | 341.77 | 161.7% |
| DCF (EBITDA 10y) | 264.24 - 598.20 | 397.53 | 204.4% |
| Fair Value | 9.57 - 9.57 | 9.57 | -92.67% |
| P/E | 87.41 - 192.05 | 144.49 | 10.6% |
| EV/EBITDA | 115.76 - 385.97 | 206.43 | 58.1% |
| EPV | 65.13 - 88.79 | 76.96 | -41.1% |
| DDM - Stable | 8.12 - 15.75 | 11.94 | -90.9% |
| DDM - Multi | 89.27 - 131.87 | 106.32 | -18.6% |
| Market Cap (mil) | 589,989.44 |
| Beta | 1.73 |
| Outstanding shares (mil) | 4,517.53 |
| Enterprise Value (mil) | 681,292.60 |
| Market risk premium | 6.92% |
| Cost of Equity | 16.96% |
| Cost of Debt | 8.28% |
| WACC | 14.70% |