As of 2025-06-18, the Intrinsic Value of Sterling and Wilson Solar Ltd (SWSOLAR.NS) is 248.19 INR. This SWSOLAR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 324.15 INR, the upside of Sterling and Wilson Solar Ltd is -23.40%.
The range of the Intrinsic Value is 191.97 - 342.50 INR
Based on its market price of 324.15 INR and our intrinsic valuation, Sterling and Wilson Solar Ltd (SWSOLAR.NS) is overvalued by 23.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 191.97 - 342.50 | 248.19 | -23.4% |
| DCF (Growth 10y) | 294.40 - 505.69 | 374.07 | 15.4% |
| DCF (EBITDA 5y) | 230.25 - 362.51 | 273.66 | -15.6% |
| DCF (EBITDA 10y) | 308.75 - 486.45 | 372.10 | 14.8% |
| Fair Value | 17.44 - 17.44 | 17.44 | -94.62% |
| P/E | 47.79 - 285.36 | 132.10 | -59.2% |
| EV/EBITDA | 68.16 - 187.40 | 118.96 | -63.3% |
| EPV | (118.14) - (148.71) | (133.42) | -141.2% |
| DDM - Stable | 18.01 - 37.51 | 27.76 | -91.4% |
| DDM - Multi | 179.34 - 300.32 | 225.48 | -30.4% |
| Market Cap (mil) | 75,685.78 |
| Beta | 2.41 |
| Outstanding shares (mil) | 233.49 |
| Enterprise Value (mil) | 77,939.48 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.46% |
| Cost of Debt | 16.49% |
| WACC | 14.44% |