As of 2025-05-14, the Intrinsic Value of Sumit Woods Ltd (SUMIT.NS) is 17.38 INR. This SUMIT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.55 INR, the upside of Sumit Woods Ltd is -82.50%.
The range of the Intrinsic Value is 4.28 - 42.60 INR
Based on its market price of 99.55 INR and our intrinsic valuation, Sumit Woods Ltd (SUMIT.NS) is overvalued by 82.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.28 - 42.60 | 17.38 | -82.5% |
| DCF (Growth 10y) | 94.85 - 219.04 | 137.45 | 38.1% |
| DCF (EBITDA 5y) | 145.85 - 214.73 | 185.80 | 86.6% |
| DCF (EBITDA 10y) | 230.55 - 355.01 | 297.43 | 198.8% |
| Fair Value | 40.26 - 40.26 | 40.26 | -59.56% |
| P/E | 75.57 - 109.20 | 91.48 | -8.1% |
| EV/EBITDA | 65.20 - 116.02 | 97.02 | -2.5% |
| EPV | 5.01 - 11.78 | 8.39 | -91.6% |
| DDM - Stable | 14.96 - 35.39 | 25.17 | -74.7% |
| DDM - Multi | 71.98 - 133.41 | 93.63 | -5.9% |
| Market Cap (mil) | 4,574.51 |
| Beta | 1.61 |
| Outstanding shares (mil) | 45.95 |
| Enterprise Value (mil) | 5,728.01 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.13% |
| Cost of Debt | 11.32% |
| WACC | 10.53% |