As of 2025-07-01, the Intrinsic Value of Alufluoride Ltd (524634.BO) is 260.08 INR. This 524634.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 398.00 INR, the upside of Alufluoride Ltd is -34.70%.
The range of the Intrinsic Value is 209.85 - 339.26 INR
Based on its market price of 398.00 INR and our intrinsic valuation, Alufluoride Ltd (524634.BO) is overvalued by 34.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 209.85 - 339.26 | 260.08 | -34.7% |
| DCF (Growth 10y) | 346.64 - 554.66 | 427.93 | 7.5% |
| DCF (EBITDA 5y) | 625.46 - 930.53 | 784.44 | 97.1% |
| DCF (EBITDA 10y) | 673.76 - 1,082.12 | 870.51 | 118.7% |
| Fair Value | 575.67 - 575.67 | 575.67 | 44.64% |
| P/E | 359.16 - 431.00 | 393.12 | -1.2% |
| EV/EBITDA | 374.33 - 596.26 | 464.07 | 16.6% |
| EPV | 109.20 - 145.74 | 127.47 | -68.0% |
| DDM - Stable | 102.81 - 205.95 | 154.38 | -61.2% |
| DDM - Multi | 224.11 - 357.21 | 276.11 | -30.6% |
| Market Cap (mil) | 3,112.36 |
| Beta | 1.37 |
| Outstanding shares (mil) | 7.82 |
| Enterprise Value (mil) | 3,364.56 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.87% |
| Cost of Debt | 8.76% |
| WACC | 15.02% |