As of 2025-07-04, the Intrinsic Value of Ansal Buildwell Ltd (523007.BO) is 191.81 INR. This 523007.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 128.15 INR, the upside of Ansal Buildwell Ltd is 49.70%.
The range of the Intrinsic Value is 122.33 - 277.91 INR
Based on its market price of 128.15 INR and our intrinsic valuation, Ansal Buildwell Ltd (523007.BO) is undervalued by 49.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (121.31) - 9.75 | (85.86) | -167.0% |
| DCF (Growth 10y) | (387.52) - (753.72) | (491.11) | -483.2% |
| DCF (EBITDA 5y) | 122.33 - 277.91 | 191.81 | 49.7% |
| DCF (EBITDA 10y) | 22.68 - 216.61 | 104.51 | -18.4% |
| Fair Value | 269.63 - 269.63 | 269.63 | 110.41% |
| P/E | 207.71 - 379.00 | 296.40 | 131.3% |
| EV/EBITDA | 275.28 - 409.22 | 338.74 | 164.3% |
| EPV | 92.31 - 141.75 | 117.03 | -8.7% |
| DDM - Stable | 68.07 - 190.61 | 129.34 | 0.9% |
| DDM - Multi | 88.41 - 199.40 | 123.28 | -3.8% |
| Market Cap (mil) | 945.75 |
| Beta | 1.20 |
| Outstanding shares (mil) | 7.38 |
| Enterprise Value (mil) | 1,147.38 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.09% |
| Cost of Debt | 11.44% |
| WACC | 10.30% |