As of 2026-04-03, the Intrinsic Value of Aryaman Financial Services Ltd (530245.BO) is 419.30 INR. This 530245.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 629.00 INR, the upside of Aryaman Financial Services Ltd is -33.30%.
The range of the Intrinsic Value is 363.97 - 507.02 INR
Based on its market price of 629.00 INR and our intrinsic valuation, Aryaman Financial Services Ltd (530245.BO) is overvalued by 33.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 363.97 - 507.02 | 419.30 | -33.3% |
| DCF (Growth 10y) | 434.13 - 600.72 | 499.35 | -20.6% |
| DCF (EBITDA 5y) | 477.06 - 540.16 | 501.39 | -20.3% |
| DCF (EBITDA 10y) | 508.60 - 619.67 | 555.46 | -11.7% |
| Fair Value | 680.75 - 680.75 | 680.75 | 8.23% |
| P/E | 324.58 - 601.23 | 497.32 | -20.9% |
| EV/EBITDA | 482.54 - 605.86 | 535.97 | -14.8% |
| EPV | 205.76 - 241.17 | 223.46 | -64.5% |
| DDM - Stable | 123.88 - 252.85 | 188.37 | -70.1% |
| DDM - Multi | 205.80 - 333.12 | 254.95 | -59.5% |
| Market Cap (mil) | 7,705.25 |
| Beta | -0.55 |
| Outstanding shares (mil) | 12.25 |
| Enterprise Value (mil) | 6,686.03 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.54% |
| Cost of Debt | 8.19% |
| WACC | 14.26% |