As of 2025-05-21, the Intrinsic Value of Spicejet Ltd (SPICEJET.NS) is 118.82 INR. This SPICEJET.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.70 INR, the upside of Spicejet Ltd is 274.80%.
The range of the Intrinsic Value is 68.37 - 212.36 INR
Based on its market price of 31.70 INR and our intrinsic valuation, Spicejet Ltd (SPICEJET.NS) is undervalued by 274.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.37 - 212.36 | 118.82 | 274.8% |
| DCF (Growth 10y) | 74.20 - 211.90 | 122.84 | 287.5% |
| DCF (EBITDA 5y) | (80.34) - (105.99) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (29.27) - (52.06) | (1,234.50) | -123450.0% |
| Fair Value | -38.83 - -38.83 | -38.83 | -222.48% |
| P/E | (84.48) - (132.00) | (99.20) | -412.9% |
| EV/EBITDA | 15.14 - 130.58 | 76.41 | 141.0% |
| EPV | 46.42 - 137.38 | 91.90 | 189.9% |
| DDM - Stable | (17.98) - (30.59) | (24.29) | -176.6% |
| DDM - Multi | (76.08) - (109.80) | (90.41) | -385.2% |
| Market Cap (mil) | 21,693.58 |
| Beta | 1.99 |
| Outstanding shares (mil) | 684.34 |
| Enterprise Value (mil) | 94,828.68 |
| Market risk premium | 8.31% |
| Cost of Equity | 27.04% |
| Cost of Debt | 6.63% |
| WACC | 9.27% |