What is the intrinsic value of SPAL.NS?

As of 2025-07-04, the Intrinsic Value of S. P. Apparels Ltd (SPAL.NS) is 668.46 INR. This SPAL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 845.05 INR, the upside of S. P. Apparels Ltd is -20.90%.

The range of the Intrinsic Value is 538.19 - 874.70 INR

Is SPAL.NS undervalued or overvalued?

Based on its market price of 845.05 INR and our intrinsic valuation, S. P. Apparels Ltd (SPAL.NS) is overvalued by 20.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	538.19 - 874.70	668.46	-20.9%
DCF (Growth 10y)	904.01 - 1,435.01	1,110.92	31.5%
DCF (EBITDA 5y)	1,350.00 - 2,166.45	1,592.52	88.5%
DCF (EBITDA 10y)	1,698.55 - 2,842.47	2,061.18	143.9%
Fair Value	901.04 - 901.04	901.04	6.63%
P/E	872.89 - 1,427.48	1,069.06	26.5%
EV/EBITDA	801.30 - 1,257.27	892.58	5.6%
EPV	328.53 - 427.01	377.77	-55.3%
DDM - Stable	191.50 - 384.96	288.23	-65.9%
DDM - Multi	442.24 - 710.83	546.96	-35.3%