What is the intrinsic value of SNOWMAN.NS?

As of 2025-05-03, the Intrinsic Value of Snowman Logistics Ltd (SNOWMAN.NS) is 28.39 INR. This SNOWMAN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.81 INR, the upside of Snowman Logistics Ltd is -45.20%.

The range of the Intrinsic Value is 13.20 - 75.38 INR

Is SNOWMAN.NS undervalued or overvalued?

Based on its market price of 51.81 INR and our intrinsic valuation, Snowman Logistics Ltd (SNOWMAN.NS) is overvalued by 45.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	13.20 - 75.38	28.39	-45.2%
DCF (Growth 10y)	33.26 - 142.85	60.11	16.0%
DCF (EBITDA 5y)	66.71 - 113.89	86.69	67.3%
DCF (EBITDA 10y)	79.50 - 170.46	115.56	123.1%
Fair Value	5.89 - 5.89	5.89	-88.62%
P/E	4.80 - 32.43	17.91	-65.4%
EV/EBITDA	39.38 - 58.49	48.73	-6.0%
EPV	13.23 - 36.07	24.65	-52.4%
DDM - Stable	1.15 - 4.19	2.67	-94.8%
DDM - Multi	45.46 - 91.08	57.94	11.8%