As of 2025-05-27, the Intrinsic Value of Somany Ceramics Ltd (SOMANYCERA.NS) is 436.95 INR. This SOMANYCERA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 475.35 INR, the upside of Somany Ceramics Ltd is -8.10%.
The range of the Intrinsic Value is 362.21 - 549.38 INR
Based on its market price of 475.35 INR and our intrinsic valuation, Somany Ceramics Ltd (SOMANYCERA.NS) is overvalued by 8.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 362.21 - 549.38 | 436.95 | -8.1% |
| DCF (Growth 10y) | 493.78 - 719.11 | 584.76 | 23.0% |
| DCF (EBITDA 5y) | 742.18 - 1,129.30 | 866.15 | 82.2% |
| DCF (EBITDA 10y) | 752.19 - 1,161.48 | 892.39 | 87.7% |
| Fair Value | 423.98 - 423.98 | 423.98 | -10.81% |
| P/E | 377.85 - 803.02 | 607.77 | 27.9% |
| EV/EBITDA | 371.65 - 648.71 | 501.48 | 5.5% |
| EPV | 98.76 - 134.58 | 116.67 | -75.5% |
| DDM - Stable | 73.21 - 138.24 | 105.72 | -77.8% |
| DDM - Multi | 283.10 - 412.46 | 335.57 | -29.4% |
| Market Cap (mil) | 19,494.10 |
| Beta | 0.75 |
| Outstanding shares (mil) | 41.01 |
| Enterprise Value (mil) | 22,690.70 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.13% |
| Cost of Debt | 8.31% |
| WACC | 15.32% |