As of 2025-08-03, the Intrinsic Value of STEL Holdings Ltd (STEL.NS) is 165.66 INR. This STEL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 412.00 INR, the upside of STEL Holdings Ltd is -59.80%.
The range of the Intrinsic Value is 125.51 - 262.44 INR
Based on its market price of 412.00 INR and our intrinsic valuation, STEL Holdings Ltd (STEL.NS) is overvalued by 59.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 125.51 - 262.44 | 165.66 | -59.8% |
| DCF (Growth 10y) | 144.61 - 292.42 | 188.43 | -54.3% |
| DCF (EBITDA 5y) | 152.26 - 251.23 | 168.05 | -59.2% |
| DCF (EBITDA 10y) | 166.55 - 281.85 | 190.58 | -53.7% |
| Fair Value | 65.80 - 65.80 | 65.80 | -84.03% |
| P/E | 100.31 - 171.51 | 138.90 | -66.3% |
| EV/EBITDA | 133.18 - 246.92 | 163.28 | -60.4% |
| EPV | 77.75 - 101.61 | 89.68 | -78.2% |
| DDM - Stable | 35.19 - 89.89 | 62.54 | -84.8% |
| DDM - Multi | 34.51 - 74.40 | 47.76 | -88.4% |
| Market Cap (mil) | 7,605.52 |
| Beta | 1.11 |
| Outstanding shares (mil) | 18.46 |
| Enterprise Value (mil) | 7,332.41 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.06% |
| Cost of Debt | 5.00% |
| WACC | 10.40% |