SOMANYCERA.NS
Somany Ceramics Ltd
Price:  
552.85 
INR
Volume:  
60,855.00
India | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SOMANYCERA.NS Intrinsic Value

-42.90 %
Upside

What is the intrinsic value of SOMANYCERA.NS?

As of 2025-06-20, the Intrinsic Value of Somany Ceramics Ltd (SOMANYCERA.NS) is 315.70 INR. This SOMANYCERA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 552.85 INR, the upside of Somany Ceramics Ltd is -42.90%.

The range of the Intrinsic Value is 255.35 - 405.77 INR

Is SOMANYCERA.NS undervalued or overvalued?

Based on its market price of 552.85 INR and our intrinsic valuation, Somany Ceramics Ltd (SOMANYCERA.NS) is overvalued by 42.90%.

552.85 INR
Stock Price
315.70 INR
Intrinsic Value
Intrinsic Value Details

SOMANYCERA.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 255.35 - 405.77 315.70 -42.9%
DCF (Growth 10y) 353.54 - 532.86 426.37 -22.9%
DCF (EBITDA 5y) 606.24 - 997.95 755.82 36.7%
DCF (EBITDA 10y) 589.31 - 984.67 741.19 34.1%
Fair Value 366.19 - 366.19 366.19 -33.76%
P/E 395.78 - 603.72 536.84 -2.9%
EV/EBITDA 381.74 - 611.58 503.07 -9.0%
EPV 217.60 - 278.43 248.02 -55.1%
DDM - Stable 61.75 - 116.22 88.99 -83.9%
DDM - Multi 203.06 - 299.36 242.18 -56.2%

SOMANYCERA.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 22,672.38
Beta 0.85
Outstanding shares (mil) 41.01
Enterprise Value (mil) 25,868.98
Market risk premium 8.31%
Cost of Equity 17.47%
Cost of Debt 9.07%
WACC 15.95%