SUNPHARMA.NS · Intrinsic value
Is Sun Pharmaceutical Industries Limited (SUNPHARMA.NS) overvalued or undervalued?
Sun Pharmaceutical Industries Limited (SUNPHARMA.NS) trades at the delayed market price of ₹1,743.00 a share. That price already implies revenue growth of more than 25%/yr. TickerWorth's fair value is ₹1,004.41 a share (74% above fair value), as of Oct 19, 2026. It is a model estimate, and every input behind it is sourced below.
Model by Miraaj Patel · generated from market data · Updated Oct 19, 2026 · How these pages are made
Is SUNPHARMA.NS overvalued?
- Fair value
- ₹1,004.41
- Market price
- ₹1,743.00
- Downside to fair value
- 42.4%
- Verdict
- 74% above fair value
Reverse DCF: Today's price implies revenue growth of more than 25%/yr. Above about 25% a year the reverse-DCF stops being informative. It solves for revenue growth alone — holding margins, capital intensity and the forecast horizon fixed — so a price well above our cash-flow model's value has nowhere to go but growth, and the solver returns a rate the model can't reconcile. Read it as "the price implies growth we can't justify", not as a forecast.
What is SUNPHARMA.NS's TickerWorth Score?
A stronger business than most — but not cheap
Compared with Healthcare companies in India
Its strongest point: a profitable, high-quality business. Its weakest: trades above our estimate of what it's worth.
- Value · 51 of 100
Cheaper than 51% of Healthcare companies in India
- Price vs worth · 16 of 100
- Quality · 88 of 100
More profitable than 88% of Healthcare companies in India
- Financial health · 90 of 100
Financially stronger than 90% of Healthcare companies in India
- Growth · 35 of 100
Growing faster than 35% of Healthcare companies in India
- Momentum · 50 of 100
Outperformed 50% of Healthcare companies in India over the past year
Confidence: High confidence · Scored
Get the Undervalued Company of the Week.
SUNPHARMA.NS DCF valuation: what the price assumes
At a recent price of ₹1,743, Sun Pharmaceutical Industries Limited (SUNPHARMA.NS) trades 74% above TickerWorth's blended fair value of ₹1,004 per share — a discounted-cash-flow model cross-checked against peer multiples and asset value — meaning the market currently prices SUNPHARMA.NS overvalued vs our estimate of what the business is intrinsically worth. Our fair value sits below the market, an implied -42.4% move to close the gap if the business performs in line with our assumptions. This is an educational model, not a price target or a recommendation — the value moves with the inputs, which you can test yourself using the WACC slider below.
Read the full reasoning
One of the lenses behind that blended figure is a discounted-cash-flow model, which on its own values SUNPHARMA.NS at about ₹895.00 per share. The rest of this page walks through that DCF — its assumptions, reverse-DCF and discount-rate sensitivity — because it is the auditable anchor of the blend.
The valuation discounts Sun Pharmaceutical Industries Limited's projected free cash flows at a weighted-average cost of capital (WACC) of 10.0%, with a long-run terminal growth rate of 2.5%. About 72% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.
Running the DCF in reverse — solving for the growth the current price already assumes — SUNPHARMA.NS would need sustained revenue growth of more than 25%/yr to justify today's price, against about 7.2% a year compounded in our base case. We don't quote a precise figure here, because past about 25% a year the reverse-DCF stops being informative: it solves for revenue growth alone, holding margins, capital intensity and the forecast horizon fixed, so a price well above our fair value has nowhere to go but growth. The honest reading is that the price implies growth this model can't reconcile — not that we forecast it.
Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, SUNPHARMA.NS's modeled DCF value ranges from about ₹716.14 to ₹1,252 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.
How to read this page: the DCF fair value is what Sun Pharmaceutical Industries Limited would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of SUNPHARMA.NS's intrinsic value. Figures update as new filings and prices come in.
Every input behind SUNPHARMA.NS's DCF
| Input | Value |
|---|---|
| Base-year revenueLive feed — totalRevenue (TTM) | ₹599,105,210,000 |
| Base EBIT marginComputed — trailing operatingMargins, held roughly flat | 23.2% |
| Forecast revenue growthESTIMATEAssumption — TickerWorth's 5-year explicit forecast | 10% → 9% → 7% → 6% → 4% |
| Risk-free rateLive feed — US 10-year Treasury yield (^TNX) | 5.3% |
| BetaLive feed — yfinance, 5-year monthly beta vs the S&P 500 (clamped to 0.4–2.5) | 1.00 |
| Terminal growthESTIMATEAssumption — TickerWorth house default 2.5%, held below WACC | 2.5% |
| Diluted sharesLive feed — sharesOutstanding | 2,399M |
| Market priceLast known price · as of 2026-10-19 21:03 UTC | ₹1,743 |
Change SUNPHARMA.NS's assumptions
The discount-rate dial and the editable model
ProChange growth, margin and WACC yourself — Pro (7-day free trial, card required).
What does Sun Pharmaceutical Industries Limited do?
What does it do?
Sun Pharmaceutical Industries Limited, a generic pharmaceutical company, develops, manufactures, and markets branded and generic formulations, and active pharmaceutical ingredients (APIs) in India, the United States, and internationally. The company offers formulations in various therapeutic areas, including neuropsychiatry, cardiology, diabetes, gastroenterology, pain/analgesics, gynecology, ophthalmology, urology, dermatology, respiratory, anti-infectives, oncology, psychiatry, neurology, orthopaedic, nephrology, dental, and nutritionals. It operates in the Drug Manufacturers - Specialty & Generic industry (Healthcare sector), headquartered in India. The company employs roughly 47,000 people.
How does it make money?
The business turns 599.1B in annual revenue into profit. Out of every $100 of sales, about $23 is left as operating profit (operating margin of 23.2%), after a 79% gross margin on the products/services it sells. After all costs, taxes and interest, 20.2% of revenue becomes bottom-line net profit.
Is it financially healthy?
Financially it looks solid: carries modest debt (0.1× equity), and is currently profitable.
SUNPHARMA.NS insider trading
Insider filings are available for US-listed companies only.
Common questions
What is SUNPHARMA.NS's intrinsic value?
TickerWorth's blended fair value for Sun Pharmaceutical Industries Limited (SUNPHARMA.NS) is ₹1,004 per share, versus a market price of ₹1,743 (74% above fair value).
Is SUNPHARMA.NS overvalued or undervalued?
On our blended fair value SUNPHARMA.NS looks overvalued vs fair value at ₹1,743. This is an educational estimate, not advice.
What discount rate is used for SUNPHARMA.NS?
A WACC of 10.0% and a terminal growth rate of 2.5%.
Is Sun Pharmaceutical Industries stock undervalued?
TickerWorth's fair value for Sun Pharmaceutical Industries Limited (SUNPHARMA.NS) is ₹1,004.41 against a market price of ₹1,743.00. Our read: 74% above fair value. This is a model estimate, not investment advice.
Sun Pharmaceutical Industries (SUNPHARMA.NS) DCF valuation and fair value
Our fair value for Sun Pharmaceutical Industries Limited (SUNPHARMA.NS) is ₹1,004.41, built on a 10.0% discount rate (WACC) and 2.5% terminal growth. It blends our discounted-cash-flow model with other valuation lenses. Every assumption is listed on this page with its source.
What growth is priced into Sun Pharmaceutical Industries stock?
Today's price implies revenue growth of more than 25%/yr. Above about 25% a year the reverse-DCF stops being informative. It solves for revenue growth alone — holding margins, capital intensity and the forecast horizon fixed — so a price well above our cash-flow model's value has nowhere to go but growth, and the solver returns a rate the model can't reconcile. Read it as "the price implies growth we can't justify", not as a forecast. This is a reverse DCF: it holds our cash-flow model's other inputs and solves for the revenue growth that makes the model equal today's price of ₹1,743.00. A model estimate, not investment advice.
Sun Pharmaceutical Industries (SUNPHARMA.NS) insider trading
We have no recent SEC Form 4 insider filings on file for Sun Pharmaceutical Industries Limited (SUNPHARMA.NS). Form 4 covers US-listed companies only.
Stocks below our fair value instead
Not investment advice. TickerWorth Score is a model output.
Educational tool. Every output reflects the assumptions shown — not a prediction and not investment advice. TickerWorth is not a licensed investment adviser, and these figures are estimates from public filings and market data that can be wrong.