As of 2026-04-03, the Intrinsic Value of Anjani Synthetics Ltd (531223.BO) is 16.80 INR. This 531223.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.75 INR, the upside of Anjani Synthetics Ltd is -29.30%.
The range of the Intrinsic Value is 9.85 - 29.21 INR
Based on its market price of 23.75 INR and our intrinsic valuation, Anjani Synthetics Ltd (531223.BO) is overvalued by 29.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.85 - 29.21 | 16.80 | -29.3% |
| DCF (Growth 10y) | 11.40 - 29.03 | 17.81 | -25.0% |
| DCF (EBITDA 5y) | 11.54 - 23.52 | 19.59 | -17.5% |
| DCF (EBITDA 10y) | 12.10 - 24.15 | 19.15 | -19.4% |
| Fair Value | 11.33 - 11.33 | 11.33 | -52.32% |
| P/E | 25.46 - 81.18 | 39.03 | 64.4% |
| EV/EBITDA | 12.69 - 25.24 | 21.89 | -7.8% |
| EPV | 272.11 - 364.90 | 318.50 | 1241.1% |
| DDM - Stable | 10.13 - 21.87 | 16.00 | -32.6% |
| DDM - Multi | 10.56 - 18.23 | 13.41 | -43.5% |
| Market Cap (mil) | 350.31 |
| Beta | 0.28 |
| Outstanding shares (mil) | 14.75 |
| Enterprise Value (mil) | 614.52 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.49% |
| Cost of Debt | 8.84% |
| WACC | 10.80% |