As of 2025-05-15, the Intrinsic Value of Seshasayee Paper and Boards Ltd (SESHAPAPER.NS) is 383.07 INR. This SESHAPAPER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 279.50 INR, the upside of Seshasayee Paper and Boards Ltd is 37.10%.
The range of the Intrinsic Value is 328.10 - 482.24 INR
Based on its market price of 279.50 INR and our intrinsic valuation, Seshasayee Paper and Boards Ltd (SESHAPAPER.NS) is undervalued by 37.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 328.10 - 482.24 | 383.07 | 37.1% |
| DCF (Growth 10y) | 341.81 - 481.12 | 392.43 | 40.4% |
| DCF (EBITDA 5y) | 367.27 - 430.83 | 400.15 | 43.2% |
| DCF (EBITDA 10y) | 360.71 - 442.10 | 399.15 | 42.8% |
| Fair Value | 550.74 - 550.74 | 550.74 | 97.04% |
| P/E | 192.10 - 311.22 | 258.12 | -7.6% |
| EV/EBITDA | 269.20 - 337.81 | 303.08 | 8.4% |
| EPV | 342.51 - 425.68 | 384.10 | 37.4% |
| DDM - Stable | 109.01 - 253.66 | 181.33 | -35.1% |
| DDM - Multi | 226.89 - 406.40 | 290.78 | 4.0% |
| Market Cap (mil) | 17,628.06 |
| Beta | 0.98 |
| Outstanding shares (mil) | 63.07 |
| Enterprise Value (mil) | 11,032.06 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.48% |
| Cost of Debt | 7.46% |
| WACC | 14.37% |