As of 2025-05-16, the Intrinsic Value of ADC India Communications Ltd (523411.BO) is 649.38 INR. This 523411.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,255.00 INR, the upside of ADC India Communications Ltd is -48.30%.
The range of the Intrinsic Value is 555.66 - 802.01 INR
Based on its market price of 1,255.00 INR and our intrinsic valuation, ADC India Communications Ltd (523411.BO) is overvalued by 48.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 555.66 - 802.01 | 649.38 | -48.3% |
| DCF (Growth 10y) | 675.59 - 958.95 | 784.53 | -37.5% |
| DCF (EBITDA 5y) | 935.12 - 1,547.59 | 1,141.71 | -9.0% |
| DCF (EBITDA 10y) | 951.86 - 1,572.07 | 1,164.53 | -7.2% |
| Fair Value | 1,545.99 - 1,545.99 | 1,545.99 | 23.19% |
| P/E | 1,174.00 - 2,875.54 | 1,900.53 | 51.4% |
| EV/EBITDA | 1,049.19 - 1,918.05 | 1,411.13 | 12.4% |
| EPV | 301.05 - 350.64 | 325.84 | -74.0% |
| DDM - Stable | 221.86 - 458.02 | 339.94 | -72.9% |
| DDM - Multi | 264.26 - 413.28 | 321.55 | -74.4% |
| Market Cap (mil) | 5,773.00 |
| Beta | 0.90 |
| Outstanding shares (mil) | 4.60 |
| Enterprise Value (mil) | 5,276.95 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.83% |
| Cost of Debt | 7.46% |
| WACC | 11.67% |