As of 2026-05-27, the Intrinsic Value of Spencer's Retail Ltd (SPENCERS.NS) is 47.17 INR. This SPENCERS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.71 INR, the upside of Spencer's Retail Ltd is 25.10%.
The range of the Intrinsic Value is (12.35) - 171.19 INR
Based on its market price of 37.71 INR and our intrinsic valuation, Spencer's Retail Ltd (SPENCERS.NS) is undervalued by 25.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (12.35) - 171.19 | 47.17 | 25.1% |
| DCF (Growth 10y) | 64.16 - 312.85 | 145.56 | 286.0% |
| DCF (EBITDA 5y) | (42.87) - 114.18 | 18.59 | -50.7% |
| DCF (EBITDA 10y) | 29.90 - 233.83 | 107.44 | 184.9% |
| Fair Value | -140.07 - -140.07 | -140.07 | -471.44% |
| P/E | (578.21) - (534.50) | (569.38) | -1609.9% |
| EV/EBITDA | (477.40) - (170.85) | (401.57) | -1164.9% |
| EPV | (91.22) - (53.99) | (72.61) | -292.5% |
| DDM - Stable | (95.29) - (168.49) | (131.89) | -449.7% |
| DDM - Multi | 16.90 - 24.21 | 19.98 | -47.0% |
| Market Cap (mil) | 3,394.28 |
| Beta | 1.95 |
| Outstanding shares (mil) | 90.01 |
| Enterprise Value (mil) | 20,231.78 |
| Market risk premium | 8.31% |
| Cost of Equity | 20.77% |
| Cost of Debt | 8.76% |
| WACC | 10.84% |