522005.BO
Austin Engineering Company Ltd
Price:  
147.4 
INR
Volume:  
442
India | Machinery

522005.BO Intrinsic Value

-27.2 %
Upside

What is the intrinsic value of 522005.BO?

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.

Is 522005.BO undervalued or overvalued?

Based on its market price of 147.40 INR and our intrinsic valuation, Austin Engineering Company Ltd (522005.BO) is overvalued by 27.2%.

147.40 INR
Stock Price
107.35 INR
Intrinsic Value
Intrinsic Value Details

522005.BO Intrinsic Value - Valuation Summary

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%

522005.BO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)513
Beta1.14
Outstanding shares (mil)3
Enterprise Value (mil)442
Market risk premium8.8%
Cost of Equity13.65%
Cost of Debt7.5%
WACC13.5%