As of 2025-08-08, the Intrinsic Value of Akme Star Housing Finance Ltd (539017.BO) is 33.94 INR. This 539017.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.67 INR, the upside of Akme Star Housing Finance Ltd is 32.20%.
The range of the Intrinsic Value is 28.53 - 40.72 INR
Based on its market price of 25.67 INR and our intrinsic valuation, Akme Star Housing Finance Ltd (539017.BO) is undervalued by 32.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.53 - 40.72 | 33.94 | 32.2% |
| DCF (Growth 10y) | 38.78 - 51.66 | 44.53 | 73.5% |
| DCF (EBITDA 5y) | 45.75 - 72.54 | 58.78 | 129.0% |
| DCF (EBITDA 10y) | 52.63 - 78.46 | 64.97 | 153.1% |
| Fair Value | 26.23 - 26.23 | 26.23 | 2.18% |
| P/E | 12.63 - 30.28 | 24.01 | -6.5% |
| EV/EBITDA | 44.37 - 126.65 | 74.75 | 191.2% |
| EPV | 0.93 - 4.21 | 2.57 | -90.0% |
| DDM - Stable | 4.31 - 6.84 | 5.58 | -78.3% |
| DDM - Multi | 4.50 - 5.71 | 5.04 | -80.4% |
| Market Cap (mil) | 2,715.66 |
| Beta | 0.53 |
| Outstanding shares (mil) | 105.79 |
| Enterprise Value (mil) | 5,712.93 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.92% |
| Cost of Debt | 5.00% |
| WACC | 9.28% |