As of 2025-06-04, the Intrinsic Value of Sirca Paints India Ltd (SIRCA.NS) is 184.11 INR. This SIRCA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 354.95 INR, the upside of Sirca Paints India Ltd is -48.10%.
The range of the Intrinsic Value is 148.48 - 248.21 INR
Based on its market price of 354.95 INR and our intrinsic valuation, Sirca Paints India Ltd (SIRCA.NS) is overvalued by 48.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 148.48 - 248.21 | 184.11 | -48.1% |
| DCF (Growth 10y) | 285.46 - 476.54 | 354.04 | -0.3% |
| DCF (EBITDA 5y) | 485.25 - 604.60 | 542.85 | 52.9% |
| DCF (EBITDA 10y) | 598.92 - 778.91 | 683.84 | 92.7% |
| Fair Value | 187.21 - 187.21 | 187.21 | -47.26% |
| P/E | 160.35 - 299.47 | 216.45 | -39.0% |
| EV/EBITDA | 230.71 - 544.46 | 306.18 | -13.7% |
| EPV | 77.90 - 89.40 | 83.65 | -76.4% |
| DDM - Stable | 50.16 - 109.30 | 79.73 | -77.5% |
| DDM - Multi | 145.44 - 244.86 | 182.37 | -48.6% |
| Market Cap (mil) | 19,454.81 |
| Beta | 1.03 |
| Outstanding shares (mil) | 54.81 |
| Enterprise Value (mil) | 18,761.73 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.61% |
| Cost of Debt | 7.46% |
| WACC | 9.05% |