Sterlite Technologies Limited

NSE
STLTECH
Stock
Yield per half year: -22.49%
Dividend yield: 0%
Sector: Technology
Current price
83.33
Average price
27.18-67.38%

Price based on EPS
9.59-88.5%
Price according to DCF model (ebitda)
71.88-13.74%
0/10
160.00160.00140.00140.00120.00120.00100.00100.0080.0080.0060.0060.0040.0040.00Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 9.59
Current price = 83.33 ₹ (difference = -88.5%)


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 = 71.88
Current price = 83.33 ₹ (difference = -13.74%)


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 = 879.11
Current price = 83.33 ₹ (difference = +954.98%)


Data

Pay for your subscription

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