As of 2026-05-27, the Intrinsic Value of Smruthi Organics Ltd (540686.BO) is 114.92 INR. This 540686.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 118.25 INR, the upside of Smruthi Organics Ltd is -2.80%.
The range of the Intrinsic Value is 91.37 - 153.36 INR
Based on its market price of 118.25 INR and our intrinsic valuation, Smruthi Organics Ltd (540686.BO) is overvalued by 2.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 91.37 - 153.36 | 114.92 | -2.8% |
| DCF (Growth 10y) | 198.01 - 334.77 | 250.14 | 111.5% |
| DCF (EBITDA 5y) | 324.51 - 436.48 | 361.78 | 205.9% |
| DCF (EBITDA 10y) | 393.96 - 591.65 | 466.46 | 294.5% |
| Fair Value | 20.04 - 20.04 | 20.04 | -83.05% |
| P/E | 100.35 - 222.40 | 161.13 | 36.3% |
| EV/EBITDA | 116.33 - 338.13 | 197.86 | 67.3% |
| EPV | 23.85 - 32.20 | 28.03 | -76.3% |
| DDM - Stable | 18.00 - 35.79 | 26.89 | -77.3% |
| DDM - Multi | 135.03 - 205.62 | 162.82 | 37.7% |
| Market Cap (mil) | 1,353.96 |
| Beta | 1.74 |
| Outstanding shares (mil) | 11.45 |
| Enterprise Value (mil) | 1,434.95 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.83% |
| Cost of Debt | 12.99% |
| WACC | 16.02% |