526433.BO Intrinsic
Value
What is the intrinsic value of 526433.BO?
As of 2025-05-15, the Intrinsic Value of ASM Technologies Ltd (526433.BO) is
175.51 INR. This 526433.BO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 1,572.65 INR, the upside of ASM Technologies Ltd is
-88.84%.
Is 526433.BO undervalued or overvalued?
Based on its market price of 1,572.65 INR and our intrinsic valuation, ASM Technologies Ltd (526433.BO) is overvalued by 88.84%.
175.51 INR
Intrinsic Value
526433.BO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(248.67) - (133.34) |
(170.09) |
-110.8% |
| DCF (Growth 10y) |
(134.63) - (234.13) |
(166.76) |
-110.6% |
| DCF (EBITDA 5y) |
(40.81) - (36.38) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(56.55) - (46.09) |
(1,234.50) |
-123450.0% |
| Fair Value |
175.51 - 175.51 |
175.51 |
-88.84% |
| P/E |
100.53 - 164.42 |
131.28 |
-91.7% |
| EV/EBITDA |
299.13 - 407.60 |
337.12 |
-78.6% |
| EPV |
80.66 - 114.04 |
97.35 |
-93.8% |
| DDM - Stable |
49.04 - 134.01 |
91.53 |
-94.2% |
| DDM - Multi |
(31.44) - (66.19) |
(42.56) |
-102.7% |
526433.BO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19,941.20 |
| Beta |
0.64 |
| Outstanding shares (mil) |
12.68 |
| Enterprise Value (mil) |
20,167.80 |
| Market risk premium |
8.31% |
| Cost of Equity |
11.37% |
| Cost of Debt |
12.21% |
| WACC |
11.21% |