NSE: SFL - Sheela Foam Limited

Yield per half year: +5.47%
Sector: Consumer Cyclical

Current price
929.3
Average price
569.76-38.69%

Price based on EPS
199.21-78.56%
Discount price Net Income
940.31+1.18%
5/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 199.21
Current price = 929.3 ₹ (difference = -78.56%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 3 162.02
Current price = 929.3 ₹ (difference = +240.26%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -32 156.78
Current price = 929.3 ₹ (difference = -3 560.32%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription