As of 2025-05-12, the Intrinsic Value of Avantel Ltd (532406.BO) is 23.36 INR. This 532406.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.00 INR, the upside of Avantel Ltd is -78.00%.
The range of the Intrinsic Value is 19.08 - 30.67 INR
Based on its market price of 106.00 INR and our intrinsic valuation, Avantel Ltd (532406.BO) is overvalued by 78.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.08 - 30.67 | 23.36 | -78.0% |
| DCF (Growth 10y) | 31.66 - 51.70 | 39.11 | -63.1% |
| DCF (EBITDA 5y) | 38.25 - 67.04 | 47.91 | -54.8% |
| DCF (EBITDA 10y) | 50.79 - 92.67 | 65.03 | -38.7% |
| Fair Value | 43.43 - 43.43 | 43.43 | -59.03% |
| P/E | 39.61 - 88.05 | 59.99 | -43.4% |
| EV/EBITDA | 32.53 - 61.06 | 44.72 | -57.8% |
| EPV | 7.57 - 9.41 | 8.49 | -92.0% |
| DDM - Stable | 10.57 - 23.11 | 16.84 | -84.1% |
| DDM - Multi | 18.02 - 31.06 | 22.85 | -78.4% |
| Market Cap (mil) | 31,682.98 |
| Beta | 1.18 |
| Outstanding shares (mil) | 298.90 |
| Enterprise Value (mil) | 31,725.17 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.14% |
| Cost of Debt | 18.09% |
| WACC | 13.14% |