As of 2025-06-17, the Intrinsic Value of Steel Strips Wheels Ltd (SSWL.NS) is 212.41 INR. This SSWL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 243.23 INR, the upside of Steel Strips Wheels Ltd is -12.70%.
The range of the Intrinsic Value is 174.50 - 268.35 INR
Based on its market price of 243.23 INR and our intrinsic valuation, Steel Strips Wheels Ltd (SSWL.NS) is overvalued by 12.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 174.50 - 268.35 | 212.41 | -12.7% |
| DCF (Growth 10y) | 238.97 - 354.18 | 286.05 | 17.6% |
| DCF (EBITDA 5y) | 388.32 - 637.90 | 509.24 | 109.4% |
| DCF (EBITDA 10y) | 379.10 - 632.90 | 495.26 | 103.6% |
| Fair Value | 311.10 - 311.10 | 311.10 | 27.90% |
| P/E | 296.55 - 335.48 | 318.28 | 30.9% |
| EV/EBITDA | 231.84 - 375.36 | 291.23 | 19.7% |
| EPV | 142.25 - 187.85 | 165.05 | -32.1% |
| DDM - Stable | 47.29 - 88.00 | 67.65 | -72.2% |
| DDM - Multi | 111.00 - 165.56 | 133.26 | -45.2% |
| Market Cap (mil) | 38,170.08 |
| Beta | 0.84 |
| Outstanding shares (mil) | 156.93 |
| Enterprise Value (mil) | 46,345.49 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.57% |
| Cost of Debt | 10.43% |
| WACC | 15.48% |