What is the intrinsic value of SDBL.NS?

As of 2025-05-15, the Intrinsic Value of SOM Distilleries and Breweries Ltd (SDBL.NS) is 96.92 INR. This SDBL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 135.76 INR, the upside of SOM Distilleries and Breweries Ltd is -28.60%.

The range of the Intrinsic Value is 80.62 - 121.56 INR

Is SDBL.NS undervalued or overvalued?

Based on its market price of 135.76 INR and our intrinsic valuation, SOM Distilleries and Breweries Ltd (SDBL.NS) is overvalued by 28.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	80.62 - 121.56	96.92	-28.6%
DCF (Growth 10y)	135.74 - 202.82	162.61	19.8%
DCF (EBITDA 5y)	136.33 - 194.72	163.31	20.3%
DCF (EBITDA 10y)	176.18 - 258.88	213.08	57.0%
Fair Value	121.15 - 121.15	121.15	-10.76%
P/E	57.38 - 143.40	102.03	-24.8%
EV/EBITDA	45.39 - 108.33	73.10	-46.2%
EPV	6.74 - 9.54	8.14	-94.0%
DDM - Stable	22.16 - 43.21	32.69	-75.9%
DDM - Multi	86.06 - 132.32	104.45	-23.1%