As of 2025-05-10, the Intrinsic Value of Surya Roshni Ltd (SURYAROSNI.NS) is 277.05 INR. This SURYAROSNI.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 262.80 INR, the upside of Surya Roshni Ltd is 5.40%.
The range of the Intrinsic Value is 238.55 - 333.01 INR
Based on its market price of 262.80 INR and our intrinsic valuation, Surya Roshni Ltd (SURYAROSNI.NS) is undervalued by 5.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 238.55 - 333.01 | 277.05 | 5.4% |
| DCF (Growth 10y) | 296.90 - 399.04 | 339.09 | 29.0% |
| DCF (EBITDA 5y) | 319.82 - 405.96 | 350.56 | 33.4% |
| DCF (EBITDA 10y) | 339.73 - 434.66 | 376.71 | 43.3% |
| Fair Value | 368.21 - 368.21 | 368.21 | 40.11% |
| P/E | 212.09 - 313.08 | 259.24 | -1.4% |
| EV/EBITDA | 178.60 - 238.08 | 204.78 | -22.1% |
| EPV | 148.46 - 173.81 | 161.13 | -38.7% |
| DDM - Stable | 70.96 - 133.08 | 102.02 | -61.2% |
| DDM - Multi | 206.11 - 296.79 | 243.06 | -7.5% |
| Market Cap (mil) | 57,174.77 |
| Beta | 1.25 |
| Outstanding shares (mil) | 217.56 |
| Enterprise Value (mil) | 55,934.27 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.75% |
| Cost of Debt | 7.19% |
| WACC | 15.72% |