As of 2026-06-13, the Intrinsic Value of Subros Ltd (SUBROS.NS) is 381.65 INR. This SUBROS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 721.55 INR, the upside of Subros Ltd is -47.10%.
The range of the Intrinsic Value is 328.83 - 458.01 INR
Based on its market price of 721.55 INR and our intrinsic valuation, Subros Ltd (SUBROS.NS) is overvalued by 47.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 328.83 - 458.01 | 381.65 | -47.1% |
| DCF (Growth 10y) | 445.82 - 619.14 | 517.39 | -28.3% |
| DCF (EBITDA 5y) | 884.18 - 1,324.00 | 1,101.81 | 52.7% |
| DCF (EBITDA 10y) | 838.01 - 1,323.61 | 1,063.70 | 47.4% |
| Fair Value | 634.77 - 634.77 | 634.77 | -12.03% |
| P/E | 677.33 - 888.68 | 731.33 | 1.4% |
| EV/EBITDA | 543.16 - 940.90 | 729.98 | 1.2% |
| EPV | 237.53 - 287.98 | 262.76 | -63.6% |
| DDM - Stable | 103.35 - 193.24 | 148.29 | -79.4% |
| DDM - Multi | 255.71 - 379.71 | 306.23 | -57.6% |
| Market Cap (mil) | 47,073.92 |
| Beta | 1.28 |
| Outstanding shares (mil) | 65.24 |
| Enterprise Value (mil) | 46,994.12 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.51% |
| Cost of Debt | 42.60% |
| WACC | 17.51% |