As of 2025-05-10, the Intrinsic Value of Steel Authority of India Ltd (SAIL.NS) is 33.66 INR. This SAIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 109.01 INR, the upside of Steel Authority of India Ltd is -69.1%.

The range of the Intrinsic Value is 14.38 - 62.06 INR.

Is SAIL.NS undervalued or overvalued?

Based on its market price of 109.01 INR and our intrinsic valuation, Steel Authority of India Ltd (SAIL.NS) is overvalued by 69.1%.

109.01 INR

Stock Price

33.66 INR

Intrinsic Value

Intrinsic Value Details

SAIL.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	14.38 - 62.06	33.66	-69.1%
DCF (Growth Exit 10Y)	30.78 - 75.79	49.22	-54.8%
DCF (EBITDA Exit 5Y)	74.87 - 148.78	112.61	3.3%
DCF (EBITDA Exit 10Y)	65.54 - 130.13	96.95	-11.1%
Peter Lynch Fair Value	135.97 - 135.97	135.97	24.73%
P/E Multiples	86.15 - 146.8	120.38	10.4%
EV/EBITDA Multiples	80.3 - 155.47	102.00	-6.4%
Earnings Power Value	80.9 - 110.59	95.74	-12.2%
Dividend Discount Model - Stable	18.68 - 32.45	25.56	-76.5%
Dividend Discount Model - Multi Stages	57.03 - 77.62	65.79	-39.6%

SAIL.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
JSW Steel Ltd	357.94 - 665.19	480.83	-49.8%
Jindal Steel And Power Ltd	556.86 - 798.06	656.79	-23.2%
Jindal Stainless Ltd	454.01 - 629.54	527.19	-9.0%
APL Apollo Tubes Ltd	845.84 - 1,185.49	985.15	-40.5%
Welspun Corp Ltd	573.96 - 825.31	677.83	-6.8%
Jindal Stainless (Hisar) Ltd	273.51 - 382.93	318.45	-44.1%
Jindal SAW Ltd	159.29 - 251.46	196.64	-2.5%
Tata Steel BSL Ltd	217.53 - 261.55	237.58	177.4%
Surya Roshni Ltd	237.62 - 328.72	274.95	4.6%
Maithan Alloys Ltd	391.62 - 568.38	464.73	-49.6%

SAIL.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	450,269
Beta	1.44
Outstanding shares (mil)	4,131
Enterprise Value (mil)	855,375

Market risk premium	8.8%
Cost of Equity	21.25%
Cost of Debt	8.25%
WACC	14.4%