As of 2025-07-04, the Intrinsic Value of Automobile Corp Of Goa Ltd (505036.BO) is 964.80 INR. This 505036.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,805.00 INR, the upside of Automobile Corp Of Goa Ltd is -46.50%.
The range of the Intrinsic Value is 866.54 - 1,097.33 INR
Based on its market price of 1,805.00 INR and our intrinsic valuation, Automobile Corp Of Goa Ltd (505036.BO) is overvalued by 46.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 866.54 - 1,097.33 | 964.80 | -46.5% |
| DCF (Growth 10y) | 1,123.86 - 1,415.63 | 1,249.30 | -30.8% |
| DCF (EBITDA 5y) | 2,093.54 - 2,689.27 | 2,473.85 | 37.1% |
| DCF (EBITDA 10y) | 2,012.46 - 2,686.73 | 2,398.83 | 32.9% |
| Fair Value | 1,913.15 - 1,913.15 | 1,913.15 | 5.99% |
| P/E | 1,740.56 - 2,430.46 | 2,083.59 | 15.4% |
| EV/EBITDA | 1,591.96 - 1,953.86 | 1,794.47 | -0.6% |
| EPV | 498.02 - 579.41 | 538.71 | -70.2% |
| DDM - Stable | 307.96 - 527.72 | 417.84 | -76.9% |
| DDM - Multi | 632.87 - 831.94 | 718.43 | -60.2% |
| Market Cap (mil) | 10,992.45 |
| Beta | 1.16 |
| Outstanding shares (mil) | 6.09 |
| Enterprise Value (mil) | 11,134.59 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.22% |
| Cost of Debt | 5.73% |
| WACC | 16.29% |