As of 2025-05-19, the Intrinsic Value of Ambalal Sarabhai Enterprises Ltd (500009.BO) is 24.71 INR. This 500009.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.28 INR, the upside of Ambalal Sarabhai Enterprises Ltd is -37.10%.
The range of the Intrinsic Value is 20.92 - 30.22 INR
Based on its market price of 39.28 INR and our intrinsic valuation, Ambalal Sarabhai Enterprises Ltd (500009.BO) is overvalued by 37.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.92 - 30.22 | 24.71 | -37.1% |
| DCF (Growth 10y) | 27.12 - 37.47 | 31.40 | -20.1% |
| DCF (EBITDA 5y) | 34.64 - 49.02 | 40.85 | 4.0% |
| DCF (EBITDA 10y) | 36.01 - 50.81 | 42.35 | 7.8% |
| Fair Value | 44.00 - 44.00 | 44.00 | 12.02% |
| P/E | 22.33 - 38.09 | 29.97 | -23.7% |
| EV/EBITDA | 24.69 - 35.05 | 29.06 | -26.0% |
| EPV | 2.31 - 3.30 | 2.80 | -92.9% |
| DDM - Stable | 8.08 - 14.78 | 11.43 | -70.9% |
| DDM - Multi | 13.73 - 19.54 | 16.13 | -58.9% |
| Market Cap (mil) | 3,010.03 |
| Beta | 0.73 |
| Outstanding shares (mil) | 76.63 |
| Enterprise Value (mil) | 3,264.60 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.98% |
| Cost of Debt | 9.15% |
| WACC | 14.92% |