As of 2025-05-22, the Intrinsic Value of Sunflag Iron and Steel Co Ltd (SUNFLAG.NS) is 229.36 INR. This SUNFLAG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 264.77 INR, the upside of Sunflag Iron and Steel Co Ltd is -13.40%.
The range of the Intrinsic Value is 197.67 - 273.53 INR
Based on its market price of 264.77 INR and our intrinsic valuation, Sunflag Iron and Steel Co Ltd (SUNFLAG.NS) is overvalued by 13.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 197.67 - 273.53 | 229.36 | -13.4% |
| DCF (Growth 10y) | 271.21 - 363.17 | 310.04 | 17.1% |
| DCF (EBITDA 5y) | 309.82 - 411.15 | 336.59 | 27.1% |
| DCF (EBITDA 10y) | 353.58 - 474.37 | 392.23 | 48.1% |
| Fair Value | 224.39 - 224.39 | 224.39 | -15.25% |
| P/E | 172.33 - 267.47 | 222.99 | -15.8% |
| EV/EBITDA | 136.17 - 262.81 | 186.09 | -29.7% |
| EPV | 47.56 - 59.57 | 53.56 | -79.8% |
| DDM - Stable | 37.52 - 66.00 | 51.76 | -80.4% |
| DDM - Multi | 137.24 - 187.78 | 158.60 | -40.1% |
| Market Cap (mil) | 47,716.85 |
| Beta | 1.31 |
| Outstanding shares (mil) | 180.22 |
| Enterprise Value (mil) | 52,625.25 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.49% |
| Cost of Debt | 10.47% |
| WACC | 16.25% |