As of 2025-07-15, the Intrinsic Value of Surya Lakshmi Cotton Mills Ltd (SURYALAXMI.NS) is 62.27 INR. This SURYALAXMI.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.70 INR, the upside of Surya Lakshmi Cotton Mills Ltd is -14.30%.
The range of the Intrinsic Value is 26.81 - 130.03 INR
Based on its market price of 72.70 INR and our intrinsic valuation, Surya Lakshmi Cotton Mills Ltd (SURYALAXMI.NS) is overvalued by 14.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.81 - 130.03 | 62.27 | -14.3% |
| DCF (Growth 10y) | 33.94 - 128.63 | 67.09 | -7.7% |
| DCF (EBITDA 5y) | 107.44 - 188.79 | 153.62 | 111.3% |
| DCF (EBITDA 10y) | 83.42 - 175.68 | 129.45 | 78.1% |
| Fair Value | 48.29 - 48.29 | 48.29 | -33.58% |
| P/E | 29.38 - 64.55 | 40.37 | -44.5% |
| EV/EBITDA | 24.02 - 170.16 | 97.84 | 34.6% |
| EPV | 433.23 - 685.97 | 559.60 | 669.7% |
| DDM - Stable | 7.89 - 15.58 | 11.74 | -83.9% |
| DDM - Multi | 7.67 - 12.33 | 9.50 | -86.9% |
| Market Cap (mil) | 1,367.49 |
| Beta | 1.02 |
| Outstanding shares (mil) | 18.81 |
| Enterprise Value (mil) | 3,963.07 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.14% |
| Cost of Debt | 15.10% |
| WACC | 12.15% |