As of 2025-07-07, the Intrinsic Value of Abhinav Capital Services Ltd (532057.BO) is 90.38 INR. This 532057.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 140.95 INR, the upside of Abhinav Capital Services Ltd is -35.90%.
The range of the Intrinsic Value is 81.99 - 106.73 INR
Based on its market price of 140.95 INR and our intrinsic valuation, Abhinav Capital Services Ltd (532057.BO) is overvalued by 35.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 81.99 - 106.73 | 90.38 | -35.9% |
| DCF (Growth 10y) | 88.86 - 117.45 | 98.65 | -30.0% |
| DCF (EBITDA 5y) | 83.23 - 94.34 | 85.31 | -39.5% |
| DCF (EBITDA 10y) | 89.94 - 105.51 | 94.12 | -33.2% |
| Fair Value | 107.53 - 107.53 | 107.53 | -23.71% |
| P/E | 24.41 - 54.19 | 37.88 | -73.1% |
| EV/EBITDA | 76.54 - 112.82 | 88.37 | -37.3% |
| EPV | 135.45 - 166.36 | 150.90 | 7.1% |
| DDM - Stable | 16.79 - 40.22 | 28.50 | -79.8% |
| DDM - Multi | 10.02 - 20.55 | 13.66 | -90.3% |
| Market Cap (mil) | 975.37 |
| Beta | -1.48 |
| Outstanding shares (mil) | 6.92 |
| Enterprise Value (mil) | 614.72 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.78% |
| Cost of Debt | 5.00% |
| WACC | 9.85% |