As of 2025-05-07, the Intrinsic Value of Sintex Industries Ltd (SINTEX.NS) is 4.97 INR. This SINTEX.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 2.30 INR, the upside of Sintex Industries Ltd is 116.10%.
The range of the Intrinsic Value is (7.08) - 21.71 INR
Based on its market price of 2.30 INR and our intrinsic valuation, Sintex Industries Ltd (SINTEX.NS) is undervalued by 116.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (78.46) - (41.39) | (66.43) | -2988.1% |
| DCF (Growth 10y) | (42.86) - 34.75 | (17.53) | -862.2% |
| DCF (EBITDA 5y) | (7.08) - 21.71 | 4.97 | 116.1% |
| DCF (EBITDA 10y) | 8.83 - 64.55 | 32.29 | 1304.1% |
| Fair Value | -59.01 - -59.01 | -59.01 | -2,665.63% |
| P/E | (143.75) - (131.47) | (141.03) | -6231.8% |
| EV/EBITDA | (60.94) - (23.64) | (44.34) | -2027.7% |
| EPV | (167.16) - (194.55) | (180.86) | -7963.3% |
| DDM - Stable | (2.69) - (4.51) | (3.60) | -256.5% |
| DDM - Multi | (0.70) - (0.96) | (0.81) | -135.1% |
| Market Cap (mil) | 1,378.20 |
| Beta | 1.12 |
| Outstanding shares (mil) | 599.22 |
| Enterprise Value (mil) | 66,713.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 273.36% |
| Cost of Debt | 5.73% |
| WACC | 10.62% |