As of 2025-06-18, the Intrinsic Value of ASI Industries Ltd (502015.BO) is 20.95 INR. This 502015.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.61 INR, the upside of ASI Industries Ltd is -37.70%.
The range of the Intrinsic Value is 18.15 - 24.83 INR
Based on its market price of 33.61 INR and our intrinsic valuation, ASI Industries Ltd (502015.BO) is overvalued by 37.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.15 - 24.83 | 20.95 | -37.7% |
| DCF (Growth 10y) | 20.64 - 26.92 | 23.31 | -30.6% |
| DCF (EBITDA 5y) | 30.41 - 35.77 | 32.80 | -2.4% |
| DCF (EBITDA 10y) | 27.70 - 33.64 | 30.38 | -9.6% |
| Fair Value | 14.13 - 14.13 | 14.13 | -57.97% |
| P/E | 29.62 - 47.52 | 35.49 | 5.6% |
| EV/EBITDA | 31.61 - 37.02 | 34.09 | 1.4% |
| EPV | 17.98 - 21.27 | 19.63 | -41.6% |
| DDM - Stable | 12.77 - 22.43 | 17.60 | -47.6% |
| DDM - Multi | 14.22 - 19.27 | 16.36 | -51.3% |
| Market Cap (mil) | 3,027.25 |
| Beta | 0.88 |
| Outstanding shares (mil) | 90.07 |
| Enterprise Value (mil) | 3,317.66 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.41% |
| Cost of Debt | 6.40% |
| WACC | 14.38% |