As of 2025-07-15, the Intrinsic Value of Suzlon Energy Ltd (SUZLON.NS) is 32.11 INR. This SUZLON.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.44 INR, the upside of Suzlon Energy Ltd is -50.90%.
The range of the Intrinsic Value is 21.31 - 63.66 INR
Based on its market price of 65.44 INR and our intrinsic valuation, Suzlon Energy Ltd (SUZLON.NS) is overvalued by 50.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.31 - 63.66 | 32.11 | -50.9% |
| DCF (Growth 10y) | 33.43 - 110.88 | 52.98 | -19.0% |
| DCF (EBITDA 5y) | 66.14 - 130.81 | 95.75 | 46.3% |
| DCF (EBITDA 10y) | 70.60 - 193.05 | 117.94 | 80.2% |
| Fair Value | 37.92 - 37.92 | 37.92 | -42.05% |
| P/E | 47.67 - 66.80 | 59.01 | -9.8% |
| EV/EBITDA | 29.64 - 58.70 | 40.26 | -38.5% |
| EPV | 6.28 - 11.41 | 8.85 | -86.5% |
| DDM - Stable | 5.68 - 21.21 | 13.44 | -79.5% |
| DDM - Multi | 16.39 - 57.00 | 26.58 | -59.4% |
| Market Cap (mil) | 893,753.40 |
| Beta | 1.80 |
| Outstanding shares (mil) | 13,657.60 |
| Enterprise Value (mil) | 885,856.75 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.57% |
| Cost of Debt | 14.19% |
| WACC | 16.55% |