As of 2025-08-04, the Intrinsic Value of Sil Investments Ltd (SILINV.NS) is 418.36 INR. This SILINV.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 580.00 INR, the upside of Sil Investments Ltd is -27.90%.
The range of the Intrinsic Value is 349.77 - 544.06 INR
Based on its market price of 580.00 INR and our intrinsic valuation, Sil Investments Ltd (SILINV.NS) is overvalued by 27.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 349.77 - 544.06 | 418.36 | -27.9% |
| DCF (Growth 10y) | 404.53 - 620.40 | 481.62 | -17.0% |
| DCF (EBITDA 5y) | 567.82 - 706.58 | 633.38 | 9.2% |
| DCF (EBITDA 10y) | 559.73 - 741.97 | 642.50 | 10.8% |
| Fair Value | 145.94 - 145.94 | 145.94 | -74.84% |
| P/E | 298.31 - 455.82 | 348.45 | -39.9% |
| EV/EBITDA | 481.92 - 671.23 | 562.70 | -3.0% |
| EPV | 182.55 - 219.44 | 201.00 | -65.3% |
| DDM - Stable | 105.08 - 233.66 | 169.37 | -70.8% |
| DDM - Multi | 108.51 - 200.46 | 141.94 | -75.5% |
| Market Cap (mil) | 6,148.00 |
| Beta | 1.23 |
| Outstanding shares (mil) | 10.60 |
| Enterprise Value (mil) | 5,360.20 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.34% |
| Cost of Debt | 5.00% |
| WACC | 10.57% |