As of 2025-05-23, the Intrinsic Value of Solar Industries India Ltd (SOLARINDS.NS) is 1,999.09 INR. This SOLARINDS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14,192.00 INR, the upside of Solar Industries India Ltd is -85.90%.
The range of the Intrinsic Value is 1,614.62 - 2,628.94 INR
Based on its market price of 14,192.00 INR and our intrinsic valuation, Solar Industries India Ltd (SOLARINDS.NS) is overvalued by 85.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,614.62 - 2,628.94 | 1,999.09 | -85.9% |
| DCF (Growth 10y) | 2,363.23 - 3,799.06 | 2,912.51 | -79.5% |
| DCF (EBITDA 5y) | 2,941.38 - 4,110.79 | 3,755.04 | -73.5% |
| DCF (EBITDA 10y) | 3,320.39 - 4,995.46 | 4,291.84 | -69.8% |
| Fair Value | 3,100.50 - 3,100.50 | 3,100.50 | -78.15% |
| P/E | 1,971.92 - 2,879.75 | 2,434.35 | -82.8% |
| EV/EBITDA | 1,526.65 - 3,126.93 | 2,445.05 | -82.8% |
| EPV | 324.91 - 455.16 | 390.03 | -97.3% |
| DDM - Stable | 555.75 - 1,174.10 | 864.93 | -93.9% |
| DDM - Multi | 1,295.54 - 2,160.59 | 1,622.64 | -88.6% |
| Market Cap (mil) | 1,284,234.10 |
| Beta | 1.30 |
| Outstanding shares (mil) | 90.49 |
| Enterprise Value (mil) | 1,296,474.10 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.56% |
| Cost of Debt | 7.96% |
| WACC | 16.47% |