As of 2026-05-26, the Intrinsic Value of Supreme Infrastructure India Ltd (SUPREMEINF.NS) is 529.92 INR. This SUPREMEINF.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.00 INR, the upside of Supreme Infrastructure India Ltd is 546.20%.
The range of the Intrinsic Value is 402.05 - 743.12 INR
Based on its market price of 82.00 INR and our intrinsic valuation, Supreme Infrastructure India Ltd (SUPREMEINF.NS) is undervalued by 546.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 402.05 - 743.12 | 529.92 | 546.2% |
| DCF (Growth 10y) | 458.32 - 808.01 | 589.97 | 619.5% |
| DCF (EBITDA 5y) | (37.89) - (79.37) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 104.14 - 82.78 | 105.86 | 29.1% |
| Fair Value | 2,812.35 - 2,812.35 | 2,812.35 | 3,329.70% |
| P/E | 3,993.54 - 9,157.01 | 5,582.51 | 6707.9% |
| EV/EBITDA | (143.52) - (139.25) | (142.53) | -273.8% |
| EPV | (132.58) - (127.54) | (130.06) | -258.6% |
| DDM - Stable | 807.47 - 2,037.05 | 1,422.27 | 1634.5% |
| DDM - Multi | (115.59) - (272.69) | (165.83) | -302.2% |
| Market Cap (mil) | 7,995.00 |
| Beta | 1.66 |
| Outstanding shares (mil) | 97.50 |
| Enterprise Value (mil) | 22,295.30 |
| Market risk premium | 8.31% |
| Cost of Equity | 37.31% |
| Cost of Debt | 5.00% |
| WACC | 6.34% |