As of 2025-05-15, the Intrinsic Value of Siti Networks Ltd (SITINET.NS) is 13.83 INR. This SITINET.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.49 INR, the upside of Siti Networks Ltd is 2,723.00%.
The range of the Intrinsic Value is 1.59 - 250.18 INR
Based on its market price of 0.49 INR and our intrinsic valuation, Siti Networks Ltd (SITINET.NS) is undervalued by 2,723.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (82.39) - (13.76) | (17.16) | -3602.0% |
| DCF (Growth 10y) | 1.59 - 250.18 | 13.83 | 2723.0% |
| DCF (EBITDA 5y) | (7.91) - (5.13) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (4.73) - 0.77 | (1,234.50) | -123450.0% |
| Fair Value | -5.74 - -5.74 | -5.74 | -1,271.95% |
| P/E | (10.75) - (12.50) | (11.92) | -2531.8% |
| EV/EBITDA | (8.21) - (7.50) | (7.83) | -1697.6% |
| EPV | 42.19 - 82.89 | 62.54 | 12663.1% |
| DDM - Stable | (3.32) - (13.21) | (8.27) | -1786.8% |
| DDM - Multi | (1.76) - (6.44) | (2.86) | -683.7% |
| Market Cap (mil) | 427.30 |
| Beta | 0.38 |
| Outstanding shares (mil) | 872.05 |
| Enterprise Value (mil) | 7,923.60 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.55% |
| Cost of Debt | 5.50% |
| WACC | 6.06% |