As of 2025-07-07, the Intrinsic Value of Austin Engineering Company Ltd (522005.BO) is 107.35 INR. This 522005.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 147.40 INR, the upside of Austin Engineering Company Ltd is -27.2%.
The range of the Intrinsic Value is 96.31 - 123.31 INR.
Based on its market price of 147.40 INR and our intrinsic valuation, Austin Engineering Company Ltd (522005.BO) is overvalued by 27.2%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 96.31 - 123.31 | 107.35 | -27.2% | |
DCF (Growth Exit 10Y) | 105.84 - 131.86 | 116.64 | -20.9% | |
DCF (EBITDA Exit 5Y) | 161.35 - 240.51 | 201.08 | 36.4% | |
DCF (EBITDA Exit 10Y) | 138.88 - 198.22 | 167.29 | 13.5% | |
Peter Lynch Fair Value | 276.13 - 276.13 | 276.13 | 87.33% | |
P/E Multiples | 217.1 - 328.04 | 255.26 | 73.2% | |
EV/EBITDA Multiples | 175.4 - 285.31 | 213.19 | 44.6% | |
Dividend Discount Model - Stable | 55.83 - 104.55 | 80.19 | -45.6% | |
Dividend Discount Model - Multi Stages | 59.34 - 87.58 | 70.84 | -51.9% |
Market Cap (mil) | 513 |
Beta | 1.14 |
Outstanding shares (mil) | 3 |
Enterprise Value (mil) | 442 |
Market risk premium | 8.8% |
Cost of Equity | 13.65% |
Cost of Debt | 7.5% |
WACC | 13.5% |