MOTHERSUMI.NS
Motherson Sumi Systems Ltd
Price:  
130.60 
INR
Volume:  
5,691,940.00
India | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MOTHERSUMI.NS Intrinsic Value

-8.90 %
Upside

What is the intrinsic value of MOTHERSUMI.NS?

As of 2025-06-18, 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

Is MOTHERSUMI.NS undervalued or overvalued?

Based on its market price of 130.60 INR and our intrinsic valuation, Motherson Sumi Systems Ltd (MOTHERSUMI.NS) is overvalued by 8.90%.

130.60 INR
Stock Price
119.00 INR
Intrinsic Value
Intrinsic Value Details

MOTHERSUMI.NS Intrinsic Value - Valuation Summary

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) 233.66 - 480.07 351.66 169.3%
DCF (EBITDA 10y) 271.11 - 574.51 407.02 211.7%
Fair Value 9.57 - 9.57 9.57 -92.67%
P/E 86.13 - 191.07 138.90 6.4%
EV/EBITDA 120.42 - 366.51 210.58 61.2%
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%

MOTHERSUMI.NS Intrinsic Value - Key Valuation Metrics

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%