As of 2025-07-07, the Intrinsic Value of S A L Steel Ltd (SALSTEEL.NS) is 17.26 INR. This SALSTEEL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.26 INR, the upside of S A L Steel Ltd is -%.
The range of the Intrinsic Value is 7.00 - 43.29 INR
Based on its market price of 17.26 INR and our intrinsic valuation, S A L Steel Ltd (SALSTEEL.NS) is overvalued by %.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.00 - 43.29 | 17.26 | 0.0% |
| DCF (Growth 10y) | 11.16 - 52.43 | 23.02 | 33.4% |
| DCF (EBITDA 5y) | 25.58 - 68.53 | 42.07 | 143.8% |
| DCF (EBITDA 10y) | 22.31 - 75.03 | 41.02 | 137.7% |
| Fair Value | -4.07 - -4.07 | -4.07 | -123.56% |
| P/E | (16.93) - 6.31 | (8.03) | -146.5% |
| EV/EBITDA | 1.04 - 18.65 | 11.14 | -35.4% |
| EPV | 21.41 - 58.41 | 39.91 | 131.2% |
| DDM - Stable | (2.99) - (6.37) | (4.68) | -127.1% |
| DDM - Multi | 8.58 - 15.53 | 11.17 | -35.3% |
| Market Cap (mil) | 1,466.58 |
| Beta | 1.51 |
| Outstanding shares (mil) | 84.97 |
| Enterprise Value (mil) | 3,236.78 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.27% |
| Cost of Debt | 15.68% |
| WACC | 14.20% |