As of 2025-09-29, the Intrinsic Value of Aishwarya Technologies and Telecom Ltd (532975.BO) is 6.45 INR. This 532975.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.24 INR, the upside of Aishwarya Technologies and Telecom Ltd is -47.30%.
The range of the Intrinsic Value is 5.28 - 8.45 INR
Based on its market price of 12.24 INR and our intrinsic valuation, Aishwarya Technologies and Telecom Ltd (532975.BO) is overvalued by 47.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.28 - 8.45 | 6.45 | -47.3% |
| DCF (Growth 10y) | 6.52 - 10.29 | 7.93 | -35.2% |
| DCF (EBITDA 5y) | 13.19 - 24.07 | 18.27 | 49.3% |
| DCF (EBITDA 10y) | 11.02 - 21.10 | 15.38 | 25.7% |
| Fair Value | 8.58 - 8.58 | 8.58 | -29.89% |
| P/E | 9.30 - 15.71 | 11.70 | -4.4% |
| EV/EBITDA | 8.95 - 17.10 | 13.69 | 11.9% |
| EPV | 5.45 - 7.35 | 6.40 | -47.7% |
| DDM - Stable | 1.50 - 3.26 | 2.38 | -80.6% |
| DDM - Multi | 3.20 - 5.70 | 4.12 | -66.3% |
| Market Cap (mil) | 413.34 |
| Beta | 0.58 |
| Outstanding shares (mil) | 33.77 |
| Enterprise Value (mil) | 413.09 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.77% |
| Cost of Debt | 12.21% |
| WACC | 15.49% |