As of 2025-06-27, the Intrinsic Value of SML Isuzu Ltd (SMLISUZU.NS) is 1,652.61 INR. This SMLISUZU.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,872.90 INR, the upside of SML Isuzu Ltd is -11.80%.
The range of the Intrinsic Value is 1,444.11 - 1,936.60 INR
Based on its market price of 1,872.90 INR and our intrinsic valuation, SML Isuzu Ltd (SMLISUZU.NS) is overvalued by 11.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,444.11 - 1,936.60 | 1,652.61 | -11.8% |
| DCF (Growth 10y) | 1,897.09 - 2,481.64 | 2,147.48 | 14.7% |
| DCF (EBITDA 5y) | 3,468.22 - 4,544.10 | 3,763.12 | 100.9% |
| DCF (EBITDA 10y) | 3,227.25 - 4,380.20 | 3,604.03 | 92.4% |
| Fair Value | 1,161.60 - 1,161.60 | 1,161.60 | -37.98% |
| P/E | 2,277.00 - 3,023.76 | 2,637.63 | 40.8% |
| EV/EBITDA | 1,900.57 - 3,119.98 | 2,388.09 | 27.5% |
| EPV | 876.04 - 1,056.56 | 966.30 | -48.4% |
| DDM - Stable | 328.00 - 567.95 | 447.98 | -76.1% |
| DDM - Multi | 1,022.56 - 1,376.46 | 1,173.61 | -37.3% |
| Market Cap (mil) | 27,100.86 |
| Beta | 2.12 |
| Outstanding shares (mil) | 14.47 |
| Enterprise Value (mil) | 30,173.06 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.63% |
| Cost of Debt | 9.17% |
| WACC | 16.41% |