As of 2025-07-06, the Intrinsic Value of A K Capital Services Ltd (530499.BO) is 1,011.05 INR. This 530499.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,169.00 INR, the upside of A K Capital Services Ltd is -13.50%.
The range of the Intrinsic Value is (11.91) - 2,750.08 INR
Based on its market price of 1,169.00 INR and our intrinsic valuation, A K Capital Services Ltd (530499.BO) is overvalued by 13.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (11.91) - 2,750.08 | 1,011.05 | -13.5% |
| DCF (Growth 10y) | 637.11 - 3,389.79 | 1,667.26 | 42.6% |
| DCF (EBITDA 5y) | 1,262.59 - 7,463.76 | 3,822.73 | 227.0% |
| DCF (EBITDA 10y) | 1,630.85 - 7,398.86 | 3,953.99 | 238.2% |
| Fair Value | 1,540.62 - 1,540.62 | 1,540.62 | 31.79% |
| P/E | 1,327.66 - 2,282.56 | 1,614.06 | 38.1% |
| EV/EBITDA | 924.11 - 7,910.64 | 2,854.74 | 144.2% |
| EPV | (1,810.30) - (1,207.75) | (1,509.03) | -229.1% |
| DDM - Stable | 304.68 - 614.14 | 459.41 | -60.7% |
| DDM - Multi | 332.29 - 530.92 | 409.20 | -65.0% |
| Market Cap (mil) | 7,715.40 |
| Beta | 0.61 |
| Outstanding shares (mil) | 6.60 |
| Enterprise Value (mil) | 38,864.30 |
| Market risk premium | 8.31% |
| Cost of Equity | 27.15% |
| Cost of Debt | 7.96% |
| WACC | 10.65% |