As of 2025-06-30, the Intrinsic Value of Sree Rayalaseema Hi-Strength Hypo Ltd (SRHHYPOLTD.NS) is 713.44 INR. This SRHHYPOLTD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 655.20 INR, the upside of Sree Rayalaseema Hi-Strength Hypo Ltd is 8.90%.
The range of the Intrinsic Value is 646.10 - 811.98 INR
Based on its market price of 655.20 INR and our intrinsic valuation, Sree Rayalaseema Hi-Strength Hypo Ltd (SRHHYPOLTD.NS) is undervalued by 8.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 646.10 - 811.98 | 713.44 | 8.9% |
| DCF (Growth 10y) | 779.26 - 994.08 | 867.35 | 32.4% |
| DCF (EBITDA 5y) | 908.69 - 1,507.45 | 1,199.99 | 83.1% |
| DCF (EBITDA 10y) | 940.47 - 1,504.98 | 1,198.86 | 83.0% |
| Fair Value | 1,274.32 - 1,274.32 | 1,274.32 | 94.49% |
| P/E | 841.05 - 1,375.24 | 1,035.17 | 58.0% |
| EV/EBITDA | 666.51 - 1,424.99 | 941.48 | 43.7% |
| EPV | 775.65 - 906.07 | 840.86 | 28.3% |
| DDM - Stable | 217.95 - 411.43 | 314.69 | -52.0% |
| DDM - Multi | 319.07 - 479.70 | 384.10 | -41.4% |
| Market Cap (mil) | 11,243.23 |
| Beta | 1.43 |
| Outstanding shares (mil) | 17.16 |
| Enterprise Value (mil) | 7,650.59 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.76% |
| Cost of Debt | 10.34% |
| WACC | 15.66% |