As of 2025-05-21, the Intrinsic Value of Sterlite Technologies Ltd (STLTECH.NS) is 20.70 INR. This STLTECH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.19 INR, the upside of Sterlite Technologies Ltd is -70.10%.
The range of the Intrinsic Value is (2.50) - 86.94 INR
Based on its market price of 69.19 INR and our intrinsic valuation, Sterlite Technologies Ltd (STLTECH.NS) is overvalued by 70.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.50) - 86.94 | 20.70 | -70.1% |
| DCF (Growth 10y) | 44.87 - 253.22 | 98.52 | 42.4% |
| DCF (EBITDA 5y) | 157.63 - 269.34 | 206.01 | 197.7% |
| DCF (EBITDA 10y) | 147.36 - 363.81 | 232.03 | 235.4% |
| Fair Value | -17.11 - -17.11 | -17.11 | -124.73% |
| P/E | (60.58) - 45.22 | (26.34) | -138.1% |
| EV/EBITDA | 58.66 - 122.76 | 88.40 | 27.8% |
| EPV | 3.03 - 45.02 | 24.03 | -65.3% |
| DDM - Stable | (13.34) - (33.84) | (23.59) | -134.1% |
| DDM - Multi | 40.91 - 86.28 | 56.09 | -18.9% |
| Market Cap (mil) | 33,759.18 |
| Beta | 0.75 |
| Outstanding shares (mil) | 487.92 |
| Enterprise Value (mil) | 56,819.18 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.53% |
| Cost of Debt | 18.47% |
| WACC | 15.62% |