As of 2025-05-16, the Intrinsic Value of Star Paper Mills Ltd (STARPAPER.NS) is 230.00 INR. This STARPAPER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 174.01 INR, the upside of Star Paper Mills Ltd is 32.2%.

The range of the Intrinsic Value is 197.98 - 277.79 INR.

Is STARPAPER.NS undervalued or overvalued?

Based on its market price of 174.01 INR and our intrinsic valuation, Star Paper Mills Ltd (STARPAPER.NS) is undervalued by 32.2%.

174.01 INR

Stock Price

230.00 INR

Intrinsic Value

Intrinsic Value Details

STARPAPER.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	197.98 - 277.79	230.00	32.2%
DCF (Growth Exit 10Y)	216.89 - 300	250.49	44.0%
DCF (EBITDA Exit 5Y)	308.61 - 460.28	395.28	127.2%
DCF (EBITDA Exit 10Y)	276.13 - 416.22	347.50	99.7%
Peter Lynch Fair Value	665.15 - 665.15	665.15	282.25%
P/E Multiples	276.62 - 334.63	298.83	71.7%
EV/EBITDA Multiples	208.64 - 518.36	342.04	96.6%
Earnings Power Value	259.98 - 345.48	302.73	74.0%
Dividend Discount Model - Stable	171.43 - 285.22	228.32	31.2%
Dividend Discount Model - Multi Stages	232.26 - 300.86	262.15	50.7%

STARPAPER.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Seshasayee Paper and Boards Ltd	328.1 - 482.24	383.07	36.8%
Pudumjee Paper Products Ltd	66.14 - 100.58	79.30	-26.4%
Kuantum Papers Ltd	93.95 - 171.94	123.95	11.4%
Yash Pakka Limited	74.48 - 114.73	89.90	-49.7%
Genus Paper & Boards Ltd	(1.70) - 7.34	1.53	-92.3%
Ruchira Papers Ltd	98.91 - 170.18	124.38	-2.6%
Shreyans Industries Ltd	209.37 - 262.64	232.92	24.2%
Magnum Ventures Ltd	(6.47) - 34.64	3.46	-87.7%
Shree Ajit Pulp and Paper Ltd	26.13 - 206.32	93.04	-51.1%
South India Paper Mills Ltd	(24.23) - 130.67	14.75	-82.4%

STARPAPER.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	2,716
Beta	1.15
Outstanding shares (mil)	16
Enterprise Value (mil)	2,537

Market risk premium	8.8%
Cost of Equity	12.7%
Cost of Debt	74.05%
WACC	13.6%