As of 2025-06-05, the Intrinsic Value of Speciality Restaurants Ltd (SPECIALITY.NS) is 68.56 INR. This SPECIALITY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 125.65 INR, the upside of Speciality Restaurants Ltd is -45.40%.
The range of the Intrinsic Value is 52.21 - 95.56 INR
Based on its market price of 125.65 INR and our intrinsic valuation, Speciality Restaurants Ltd (SPECIALITY.NS) is overvalued by 45.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 52.21 - 95.56 | 68.56 | -45.4% |
| DCF (Growth 10y) | 63.30 - 107.09 | 80.02 | -36.3% |
| DCF (EBITDA 5y) | 65.50 - 133.07 | 85.46 | -32.0% |
| DCF (EBITDA 10y) | 72.83 - 137.46 | 92.99 | -26.0% |
| Fair Value | 116.25 - 116.25 | 116.25 | -7.48% |
| P/E | 33.29 - 92.47 | 52.68 | -58.1% |
| EV/EBITDA | 76.32 - 227.21 | 123.60 | -1.6% |
| EPV | 123.44 - 165.27 | 144.36 | 14.9% |
| DDM - Stable | 22.34 - 47.26 | 34.80 | -72.3% |
| DDM - Multi | 55.80 - 86.23 | 67.35 | -46.4% |
| Market Cap (mil) | 6,061.36 |
| Beta | 1.00 |
| Outstanding shares (mil) | 48.24 |
| Enterprise Value (mil) | 7,245.46 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.71% |
| Cost of Debt | 5.00% |
| WACC | 12.12% |