As of 2025-07-09, the Intrinsic Value of Artefact Projects Ltd (531297.BO) is 59.17 INR. This 531297.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.50 INR, the upside of Artefact Projects Ltd is -19.50%.
The range of the Intrinsic Value is 41.02 - 93.92 INR
Based on its market price of 73.50 INR and our intrinsic valuation, Artefact Projects Ltd (531297.BO) is overvalued by 19.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.02 - 93.92 | 59.17 | -19.5% |
| DCF (Growth 10y) | 43.36 - 91.55 | 60.31 | -17.9% |
| DCF (EBITDA 5y) | 69.75 - 141.97 | 94.85 | 29.0% |
| DCF (EBITDA 10y) | 57.32 - 124.34 | 80.76 | 9.9% |
| Fair Value | 171.01 - 171.01 | 171.01 | 132.67% |
| P/E | 88.51 - 178.21 | 109.95 | 49.6% |
| EV/EBITDA | 72.71 - 177.95 | 106.55 | 45.0% |
| EPV | 15.82 - 33.72 | 24.77 | -66.3% |
| DDM - Stable | 33.44 - 80.32 | 56.88 | -22.6% |
| DDM - Multi | 26.58 - 56.04 | 36.69 | -50.1% |
| Market Cap (mil) | 535.08 |
| Beta | 0.60 |
| Outstanding shares (mil) | 7.28 |
| Enterprise Value (mil) | 655.02 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.40% |
| Cost of Debt | 10.70% |
| WACC | 16.52% |