SUNTECK.NS Intrinsic
Value
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%.
256.53 INR
Intrinsic Value
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% |