As of 2026-04-03, the Intrinsic Value of S. P. Apparels Ltd (SPAL.NS) is 796.95 INR. This SPAL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 717.00 INR, the upside of S. P. Apparels Ltd is 11.10%.
The range of the Intrinsic Value is 615.31 - 1,108.42 INR
Based on its market price of 717.00 INR and our intrinsic valuation, S. P. Apparels Ltd (SPAL.NS) is undervalued by 11.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 615.31 - 1,108.42 | 796.95 | 11.1% |
| DCF (Growth 10y) | 1,244.80 - 2,173.00 | 1,588.44 | 121.5% |
| DCF (EBITDA 5y) | 1,237.71 - 1,817.47 | 1,545.48 | 115.5% |
| DCF (EBITDA 10y) | 1,906.04 - 2,950.65 | 2,422.21 | 237.8% |
| Fair Value | 1,066.99 - 1,066.99 | 1,066.99 | 48.81% |
| P/E | 681.73 - 987.96 | 769.01 | 7.3% |
| EV/EBITDA | 658.42 - 938.69 | 753.23 | 5.1% |
| EPV | 163.99 - 238.62 | 201.30 | -71.9% |
| DDM - Stable | 235.53 - 508.42 | 371.97 | -48.1% |
| DDM - Multi | 677.67 - 1,149.26 | 853.74 | 19.1% |
| Market Cap (mil) | 18,025.38 |
| Beta | 0.56 |
| Outstanding shares (mil) | 25.14 |
| Enterprise Value (mil) | 21,632.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.64% |
| Cost of Debt | 8.34% |
| WACC | 13.14% |