As of 2025-06-25, the Intrinsic Value of Satin Creditcare Network Ltd (SATIN.NS) is 587.72 INR. This SATIN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 157.96 INR, the upside of Satin Creditcare Network Ltd is 272.10%.
The range of the Intrinsic Value is 412.99 - 845.95 INR
Based on its market price of 157.96 INR and our intrinsic valuation, Satin Creditcare Network Ltd (SATIN.NS) is undervalued by 272.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 412.99 - 845.95 | 587.72 | 272.1% |
| DCF (Growth 10y) | 508.98 - 943.93 | 685.43 | 333.9% |
| DCF (EBITDA 5y) | 102.15 - 283.12 | 177.01 | 12.1% |
| DCF (EBITDA 10y) | 271.12 - 477.97 | 358.58 | 127.0% |
| Fair Value | 422.67 - 422.67 | 422.67 | 167.58% |
| P/E | 150.96 - 475.08 | 275.16 | 74.2% |
| EV/EBITDA | (12.54) - 755.78 | 322.95 | 104.4% |
| EPV | 688.14 - 1,019.46 | 853.80 | 440.5% |
| DDM - Stable | 37.90 - 81.08 | 59.49 | -62.3% |
| DDM - Multi | 17.91 - 35.78 | 24.39 | -84.6% |
| Market Cap (mil) | 17,389.82 |
| Beta | 0.94 |
| Outstanding shares (mil) | 110.09 |
| Enterprise Value (mil) | 83,954.91 |
| Market risk premium | 8.31% |
| Cost of Equity | 25.49% |
| Cost of Debt | 5.00% |
| WACC | 7.44% |