As of 2025-07-04, the Intrinsic Value of SORIL Infra Resources Ltd (SORILINFRA.NS) is 18.75 INR. This SORILINFRA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.10 INR, the upside of SORIL Infra Resources Ltd is -71.2%.

The range of the Intrinsic Value is (24.89) - 185.04 INR.

Is SORILINFRA.NS undervalued or overvalued?

Based on its market price of 65.10 INR and our intrinsic valuation, SORIL Infra Resources Ltd (SORILINFRA.NS) is overvalued by 71.2%.

65.10 INR

Stock Price

18.75 INR

Intrinsic Value

Intrinsic Value Details

SORILINFRA.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(24.89) - 185.04	18.75	-71.2%
DCF (Growth Exit 10Y)	(2.25) - 257.20	52.34	-19.6%
DCF (EBITDA Exit 10Y)	(28.02) - 52.25	3.20	-95.1%
Peter Lynch Fair Value	9.84 - 9.84	9.84	-84.88%
P/E Multiples	36.61 - 63.57	50.24	-22.8%
EV/EBITDA Multiples	(72.72) - (9.69)	(40.79)	-162.7%
Dividend Discount Model - Stable	8.02 - 19.51	13.77	-78.9%
Dividend Discount Model - Multi Stages	25.28 - 52.3	34.55	-46.9%

SORILINFRA.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Country Garden Services Holdings Co Ltd	15.14 - 20.28	17.23	163.5%
Ion Exchange (India) Ltd	86.44 - 115.41	97.70	-82.1%
Nippon Kanzai Co Ltd	2,517.94 - 5,282.04	3,250.52	24.2%
Antony Waste Handling Cell Ltd	255.43 - 495.89	344.10	-49.8%
Universal Engeisha Co Ltd	5,736.98 - 9,104.64	6,974.39	37.0%
Sino-Ocean Service Holding Ltd	0.67 - 0.69	0.67	26.4%
Jiayuan Services Holdings Ltd	1 - 2.13	1.34	163.3%
Gfm Services Bhd	0.5 - 0.82	0.63	221.9%
Reclaims Global Ltd	0.19 - 1.62	0.26	-12.4%

SORILINFRA.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	2,051
Beta	2.68
Outstanding shares (mil)	32
Enterprise Value (mil)	5,311

Market risk premium	8.8%
Cost of Equity	17.15%
Cost of Debt	7.25%
WACC	10.2%