As of 2025-08-10, the Intrinsic Value of Alfred Herbert (India) Ltd (505216.BO) is 415.45 INR. This 505216.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,332.80 INR, the upside of Alfred Herbert (India) Ltd is -87.50%.
The range of the Intrinsic Value is 310.56 - 611.82 INR
Based on its market price of 3,332.80 INR and our intrinsic valuation, Alfred Herbert (India) Ltd (505216.BO) is overvalued by 87.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 310.56 - 611.82 | 415.45 | -87.5% |
| DCF (Growth 10y) | 452.26 - 834.89 | 587.03 | -82.4% |
| DCF (EBITDA 5y) | 1,419.17 - 3,077.34 | 2,252.06 | -32.4% |
| DCF (EBITDA 10y) | 1,125.36 - 2,538.51 | 1,792.73 | -46.2% |
| Fair Value | 2,060.78 - 2,060.78 | 2,060.78 | -38.17% |
| P/E | 1,915.70 - 2,810.90 | 2,175.62 | -34.7% |
| EV/EBITDA | 857.11 - 1,882.94 | 1,289.00 | -61.3% |
| EPV | 13.14 - 16.31 | 14.72 | -99.6% |
| DDM - Stable | 556.05 - 1,340.25 | 948.15 | -71.6% |
| DDM - Multi | 548.19 - 1,043.07 | 720.31 | -78.4% |
| Market Cap (mil) | 2,566.26 |
| Beta | 0.33 |
| Outstanding shares (mil) | 0.77 |
| Enterprise Value (mil) | 2,565.19 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.96% |
| Cost of Debt | 4.25% |
| WACC | 11.96% |