As of 2025-06-16, the Intrinsic Value of Steel Authority of India Ltd (SAIL.NS) is 67.14 INR. This SAIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 129.35 INR, the upside of Steel Authority of India Ltd is -48.10%.
The range of the Intrinsic Value is 45.94 - 98.57 INR
Based on its market price of 129.35 INR and our intrinsic valuation, Steel Authority of India Ltd (SAIL.NS) is overvalued by 48.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.94 - 98.57 | 67.14 | -48.1% |
| DCF (Growth 10y) | 54.49 - 101.39 | 73.70 | -43.0% |
| DCF (EBITDA 5y) | 108.05 - 182.84 | 141.46 | 9.4% |
| DCF (EBITDA 10y) | 94.63 - 164.06 | 124.99 | -3.4% |
| Fair Value | 143.55 - 143.55 | 143.55 | 10.98% |
| P/E | 101.75 - 131.26 | 124.68 | -3.6% |
| EV/EBITDA | 70.91 - 174.00 | 116.36 | -10.0% |
| EPV | 139.30 - 183.71 | 161.50 | 24.9% |
| DDM - Stable | 19.11 - 32.98 | 26.05 | -79.9% |
| DDM - Multi | 41.93 - 56.53 | 48.17 | -62.8% |
| Market Cap (mil) | 534,284.06 |
| Beta | 1.63 |
| Outstanding shares (mil) | 4,130.53 |
| Enterprise Value (mil) | 893,955.06 |
| Market risk premium | 8.31% |
| Cost of Equity | 21.85% |
| Cost of Debt | 9.08% |
| WACC | 15.69% |