As of 2025-06-06, the Intrinsic Value of Soma Textiles & Industries Ltd (SOMATEX.NS) is 64.14 INR. This SOMATEX.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.02 INR, the upside of Soma Textiles & Industries Ltd is 52.70%.
The range of the Intrinsic Value is 53.29 - 82.22 INR
Based on its market price of 42.02 INR and our intrinsic valuation, Soma Textiles & Industries Ltd (SOMATEX.NS) is undervalued by 52.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.29 - 82.22 | 64.14 | 52.7% |
| DCF (Growth 10y) | 56.66 - 82.57 | 66.51 | 58.3% |
| DCF (EBITDA 5y) | 68.42 - 83.44 | 75.96 | 80.8% |
| DCF (EBITDA 10y) | 66.41 - 83.61 | 74.62 | 77.6% |
| Fair Value | 668.35 - 668.35 | 668.35 | 1,490.55% |
| P/E | 113.26 - 689.74 | 386.36 | 819.5% |
| EV/EBITDA | 45.64 - 301.43 | 169.77 | 304.0% |
| EPV | 2.38 - 2.44 | 2.41 | -94.3% |
| DDM - Stable | 167.35 - 351.00 | 259.17 | 516.8% |
| DDM - Multi | 47.34 - 77.18 | 58.68 | 39.7% |
| Market Cap (mil) | 1,387.92 |
| Beta | 1.11 |
| Outstanding shares (mil) | 33.03 |
| Enterprise Value (mil) | 1,317.12 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.02% |
| Cost of Debt | 21.96% |
| WACC | 11.11% |