As of 2025-05-15, the Intrinsic Value of Star Cement Ltd (STARCEMENT.NS) is 114.80 INR. This STARCEMENT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 224.40 INR, the upside of Star Cement Ltd is -48.80%.
The range of the Intrinsic Value is 94.44 - 147.12 INR
Based on its market price of 224.40 INR and our intrinsic valuation, Star Cement Ltd (STARCEMENT.NS) is overvalued by 48.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 94.44 - 147.12 | 114.80 | -48.8% |
| DCF (Growth 10y) | 121.01 - 182.65 | 145.10 | -35.3% |
| DCF (EBITDA 5y) | 315.72 - 485.84 | 396.15 | 76.5% |
| DCF (EBITDA 10y) | 280.26 - 463.55 | 362.47 | 61.5% |
| Fair Value | 16.52 - 16.52 | 16.52 | -92.64% |
| P/E | 67.98 - 264.52 | 175.53 | -21.8% |
| EV/EBITDA | 145.60 - 252.06 | 207.73 | -7.4% |
| EPV | 9.06 - 13.46 | 11.26 | -95.0% |
| DDM - Stable | 16.73 - 32.88 | 24.81 | -88.9% |
| DDM - Multi | 91.74 - 140.72 | 111.12 | -50.5% |
| Market Cap (mil) | 90,697.99 |
| Beta | 0.97 |
| Outstanding shares (mil) | 404.18 |
| Enterprise Value (mil) | 94,255.32 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.93% |
| Cost of Debt | 29.18% |
| WACC | 15.08% |