As of 2025-10-09, the Intrinsic Value of Suzlon Energy Ltd (SUZLON.NS) is 39.41 INR. This SUZLON.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.77 INR, the upside of Suzlon Energy Ltd is -25.30%.
The range of the Intrinsic Value is 29.95 - 58.07 INR
Based on its market price of 52.77 INR and our intrinsic valuation, Suzlon Energy Ltd (SUZLON.NS) is overvalued by 25.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.95 - 58.07 | 39.41 | -25.3% |
| DCF (Growth 10y) | 51.11 - 101.59 | 68.18 | 29.2% |
| DCF (EBITDA 5y) | 74.16 - 138.19 | 105.36 | 99.7% |
| DCF (EBITDA 10y) | 97.66 - 201.91 | 144.42 | 173.7% |
| Fair Value | 38.16 - 38.16 | 38.16 | -27.69% |
| P/E | 38.98 - 60.26 | 49.85 | -5.5% |
| EV/EBITDA | 30.90 - 51.41 | 40.72 | -22.8% |
| EPV | 6.87 - 9.22 | 8.05 | -84.8% |
| DDM - Stable | 8.43 - 21.34 | 14.89 | -71.8% |
| DDM - Multi | 27.47 - 56.64 | 37.28 | -29.4% |
| Market Cap (mil) | 723,856.60 |
| Beta | 1.87 |
| Outstanding shares (mil) | 13,717.20 |
| Enterprise Value (mil) | 715,960.06 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.55% |
| Cost of Debt | 14.19% |
| WACC | 13.55% |