As of 2025-07-07, the Intrinsic Value of Advance Metering Technology Ltd (534612.BO) is (113.58) INR. This 534612.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.17 INR, the upside of Advance Metering Technology Ltd is -518.00%.
The range of the Intrinsic Value is (161.86) - (89.79) INR
Based on its market price of 27.17 INR and our intrinsic valuation, Advance Metering Technology Ltd (534612.BO) is overvalued by 518.00%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (161.86) - (89.79) | (113.58) | -518.0% |
| DCF (Growth 10y) | (90.08) - (150.08) | (110.23) | -505.7% |
| DCF (EBITDA 5y) | (116.52) - (155.15) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (105.42) - (144.13) | (1,234.50) | -123450.0% |
| Fair Value | -28.96 - -28.96 | -28.96 | -206.59% |
| P/E | (136.46) - (190.79) | (168.83) | -721.4% |
| EV/EBITDA | (50.39) - (57.85) | (52.76) | -294.2% |
| EPV | 7.95 - 13.23 | 10.59 | -61.0% |
| DDM - Stable | (33.41) - (83.42) | (58.42) | -315.0% |
| DDM - Multi | (20.82) - (42.31) | (28.11) | -203.4% |
| Market Cap (mil) | 436.35 |
| Beta | 1.24 |
| Outstanding shares (mil) | 16.06 |
| Enterprise Value (mil) | 575.11 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.19% |
| Cost of Debt | 7.22% |
| WACC | 11.57% |