As of 2025-07-06, the Intrinsic Value of Sterling Tools Ltd (STERTOOLS.NS) is 189.80 INR. This STERTOOLS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 355.50 INR, the upside of Sterling Tools Ltd is -46.60%.
The range of the Intrinsic Value is 156.76 - 240.47 INR
Based on its market price of 355.50 INR and our intrinsic valuation, Sterling Tools Ltd (STERTOOLS.NS) is overvalued by 46.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 156.76 - 240.47 | 189.80 | -46.6% |
| DCF (Growth 10y) | 280.09 - 439.77 | 343.37 | -3.4% |
| DCF (EBITDA 5y) | 545.62 - 834.39 | 691.17 | 94.4% |
| DCF (EBITDA 10y) | 554.67 - 925.52 | 727.31 | 104.6% |
| Fair Value | 303.17 - 303.17 | 303.17 | -14.72% |
| P/E | 325.79 - 392.88 | 353.65 | -0.5% |
| EV/EBITDA | 329.97 - 502.36 | 407.25 | 14.6% |
| EPV | 219.84 - 278.53 | 249.19 | -29.9% |
| DDM - Stable | 61.57 - 121.20 | 91.38 | -74.3% |
| DDM - Multi | 183.74 - 291.81 | 226.35 | -36.3% |
| Market Cap (mil) | 12,861.99 |
| Beta | 2.09 |
| Outstanding shares (mil) | 36.18 |
| Enterprise Value (mil) | 12,934.98 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.14% |
| Cost of Debt | 8.06% |
| WACC | 17.14% |