SUNPHARMA.NS
Sun Pharmaceutical Industries Ltd
Price:  
1,683.10 
INR
Volume:  
2,037,073.00
India | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SUNPHARMA.NS Intrinsic Value

-70.40 %
Upside

What is the intrinsic value of SUNPHARMA.NS?

As of 2025-06-06, the Intrinsic Value of Sun Pharmaceutical Industries Ltd (SUNPHARMA.NS) is 498.89 INR. This SUNPHARMA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,683.10 INR, the upside of Sun Pharmaceutical Industries Ltd is -70.40%.

The range of the Intrinsic Value is 418.77 - 628.24 INR

Is SUNPHARMA.NS undervalued or overvalued?

Based on its market price of 1,683.10 INR and our intrinsic valuation, Sun Pharmaceutical Industries Ltd (SUNPHARMA.NS) is overvalued by 70.40%.

1,683.10 INR
Stock Price
498.89 INR
Intrinsic Value
Intrinsic Value Details

SUNPHARMA.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 418.77 - 628.24 498.89 -70.4%
DCF (Growth 10y) 509.29 - 740.17 598.58 -64.4%
DCF (EBITDA 5y) 679.36 - 993.39 820.54 -51.2%
DCF (EBITDA 10y) 706.19 - 1,048.95 855.87 -49.1%
Fair Value 1,191.35 - 1,191.35 1,191.35 -29.22%
P/E 978.37 - 1,467.73 1,209.51 -28.1%
EV/EBITDA 688.66 - 1,120.56 853.56 -49.3%
EPV 330.77 - 395.14 362.96 -78.4%
DDM - Stable 273.40 - 567.48 420.44 -75.0%
DDM - Multi 386.38 - 607.97 471.29 -72.0%

SUNPHARMA.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,038,312.20
Beta 0.74
Outstanding shares (mil) 2,399.33
Enterprise Value (mil) 3,973,881.80
Market risk premium 8.31%
Cost of Equity 13.88%
Cost of Debt 5.73%
WACC 13.81%