As of 2025-07-20, the Intrinsic Value of Alexander Stamps and Coin Ltd (511463.BO) is (14.26) INR. This 511463.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.83 INR, the upside of Alexander Stamps and Coin Ltd is -220.50%.
The range of the Intrinsic Value is (21.35) - (10.65) INR
Based on its market price of 11.83 INR and our intrinsic valuation, Alexander Stamps and Coin Ltd (511463.BO) is overvalued by 220.50%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (21.35) - (10.65) | (14.26) | -220.5% |
| DCF (Growth 10y) | (16.07) - (30.49) | (20.98) | -277.4% |
| DCF (EBITDA 5y) | (1.88) - (1.79) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (6.66) - (7.09) | (1,234.50) | -123450.0% |
| Fair Value | -0.21 - -0.21 | -0.21 | -101.75% |
| P/E | (0.74) - (0.84) | (0.85) | -107.2% |
| EV/EBITDA | (0.02) - 0.03 | (0.00) | -100.0% |
| EPV | 0.46 - 0.60 | 0.53 | -95.5% |
| DDM - Stable | (0.31) - (0.78) | (0.54) | -104.6% |
| DDM - Multi | 0.22 - 0.44 | 0.29 | -97.5% |
| Market Cap (mil) | 110.14 |
| Beta | -0.34 |
| Outstanding shares (mil) | 9.31 |
| Enterprise Value (mil) | 110.62 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.13% |
| Cost of Debt | 5.00% |
| WACC | 11.04% |