As of 2025-07-08, the Intrinsic Value of Somi Conveyor Beltings Ltd (SOMICONVEY.NS) is 79.05 INR. This SOMICONVEY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 153.77 INR, the upside of Somi Conveyor Beltings Ltd is -48.60%.
The range of the Intrinsic Value is 63.10 - 105.82 INR
Based on its market price of 153.77 INR and our intrinsic valuation, Somi Conveyor Beltings Ltd (SOMICONVEY.NS) is overvalued by 48.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.10 - 105.82 | 79.05 | -48.6% |
| DCF (Growth 10y) | 79.15 - 126.36 | 96.99 | -36.9% |
| DCF (EBITDA 5y) | 107.25 - 188.60 | 140.86 | -8.4% |
| DCF (EBITDA 10y) | 113.37 - 198.51 | 147.80 | -3.9% |
| Fair Value | 115.32 - 115.32 | 115.32 | -25.01% |
| P/E | 97.06 - 124.64 | 109.44 | -28.8% |
| EV/EBITDA | 74.88 - 135.89 | 97.08 | -36.9% |
| EPV | 62.84 - 81.45 | 72.14 | -53.1% |
| DDM - Stable | 26.58 - 57.29 | 41.93 | -72.7% |
| DDM - Multi | 50.74 - 87.51 | 64.47 | -58.1% |
| Market Cap (mil) | 1,811.41 |
| Beta | 0.47 |
| Outstanding shares (mil) | 11.78 |
| Enterprise Value (mil) | 1,965.04 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.79% |
| Cost of Debt | 7.82% |
| WACC | 12.05% |