SUNTECK.NS
Sunteck Realty Ltd
Price:  
441.25 
INR
Volume:  
238,157.00
India | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SUNTECK.NS Intrinsic Value

-41.86 %
Upside

What is the intrinsic value of SUNTECK.NS?

As of 2025-07-04, the Intrinsic Value of Sunteck Realty Ltd (SUNTECK.NS) is 256.53 INR. This SUNTECK.NS valuation is based on the model Peter Lynch Fair Value. With the current market price of 441.25 INR, the upside of Sunteck Realty Ltd is -41.86%.

Is SUNTECK.NS undervalued or overvalued?

Based on its market price of 441.25 INR and our intrinsic valuation, Sunteck Realty Ltd (SUNTECK.NS) is overvalued by 41.86%.

441.25 INR
Stock Price
256.53 INR
Intrinsic Value
Intrinsic Value Details

SUNTECK.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (2,829.60) - (1,872.21) (2,216.25) -602.3%
DCF (Growth 10y) (1,784.45) - (2,456.41) (2,030.74) -560.2%
DCF (EBITDA 5y) (361.95) - (90.60) (1,234.50) -123450.0%
DCF (EBITDA 10y) (602.05) - (218.66) (1,234.50) -123450.0%
Fair Value 256.53 - 256.53 256.53 -41.86%
P/E 344.98 - 542.03 440.63 -0.1%
EV/EBITDA 230.67 - 456.56 342.32 -22.4%
EPV 64.57 - 81.49 73.03 -83.4%
DDM - Stable 71.25 - 162.95 117.10 -73.5%
DDM - Multi 264.69 - 471.43 339.17 -23.1%

SUNTECK.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 64,638.71
Beta 1.25
Outstanding shares (mil) 146.49
Enterprise Value (mil) 66,482.92
Market risk premium 8.31%
Cost of Equity 11.87%
Cost of Debt 7.96%
WACC 11.55%