As of 2025-06-10, the Intrinsic Value of Star Paper Mills Ltd (STARPAPER.NS) is 230.47 INR. This STARPAPER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 175.35 INR, the upside of Star Paper Mills Ltd is 31.40%.
The range of the Intrinsic Value is 187.90 - 307.72 INR
Based on its market price of 175.35 INR and our intrinsic valuation, Star Paper Mills Ltd (STARPAPER.NS) is undervalued by 31.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 187.90 - 307.72 | 230.47 | 31.4% |
| DCF (Growth 10y) | 203.58 - 319.50 | 245.53 | 40.0% |
| DCF (EBITDA 5y) | 222.77 - 395.80 | 303.53 | 73.1% |
| DCF (EBITDA 10y) | 220.10 - 372.36 | 285.54 | 62.8% |
| Fair Value | 665.15 - 665.15 | 665.15 | 279.33% |
| P/E | 251.42 - 397.14 | 326.17 | 86.0% |
| EV/EBITDA | 201.98 - 427.73 | 269.72 | 53.8% |
| EPV | 241.59 - 342.84 | 292.21 | 66.6% |
| DDM - Stable | 160.14 - 331.20 | 245.67 | 40.1% |
| DDM - Multi | 211.31 - 337.25 | 259.61 | 48.1% |
| Market Cap (mil) | 2,737.21 |
| Beta | 1.18 |
| Outstanding shares (mil) | 15.61 |
| Enterprise Value (mil) | 2,557.63 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.45% |
| Cost of Debt | 74.01% |
| WACC | 14.24% |