As of 2026-04-03, the Intrinsic Value of Siyaram Silk Mills Ltd (SIYSIL.NS) is 263.71 INR. This SIYSIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 480.20 INR, the upside of Siyaram Silk Mills Ltd is -45.10%.
The range of the Intrinsic Value is 201.12 - 367.34 INR
Based on its market price of 480.20 INR and our intrinsic valuation, Siyaram Silk Mills Ltd (SIYSIL.NS) is overvalued by 45.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 201.12 - 367.34 | 263.71 | -45.1% |
| DCF (Growth 10y) | 251.16 - 428.00 | 318.54 | -33.7% |
| DCF (EBITDA 5y) | 350.60 - 447.26 | 398.91 | -16.9% |
| DCF (EBITDA 10y) | 349.09 - 482.44 | 411.90 | -14.2% |
| Fair Value | 1,130.51 - 1,130.51 | 1,130.51 | 135.42% |
| P/E | 475.72 - 562.70 | 531.78 | 10.7% |
| EV/EBITDA | 290.65 - 483.00 | 386.23 | -19.6% |
| EPV | 259.38 - 354.31 | 306.84 | -36.1% |
| DDM - Stable | 226.03 - 463.48 | 344.76 | -28.2% |
| DDM - Multi | 299.82 - 468.15 | 364.78 | -24.0% |
| Market Cap (mil) | 21,786.67 |
| Beta | 1.07 |
| Outstanding shares (mil) | 45.37 |
| Enterprise Value (mil) | 25,801.01 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.39% |
| Cost of Debt | 10.05% |
| WACC | 13.63% |