As of 2025-05-18, the Intrinsic Value of Authum Investment & Infrastructure Ltd (539177.BO) is 147.15 INR. This 539177.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,145.00 INR, the upside of Authum Investment & Infrastructure Ltd is -93.10%.
The range of the Intrinsic Value is 106.54 - 224.01 INR
Based on its market price of 2,145.00 INR and our intrinsic valuation, Authum Investment & Infrastructure Ltd (539177.BO) is overvalued by 93.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 106.54 - 224.01 | 147.15 | -93.1% |
| DCF (Growth 10y) | 111.80 - 214.07 | 147.68 | -93.1% |
| DCF (EBITDA 5y) | 133.72 - 222.10 | 162.36 | -92.4% |
| DCF (EBITDA 10y) | 129.45 - 212.72 | 158.17 | -92.6% |
| Fair Value | 353.56 - 353.56 | 353.56 | -83.52% |
| P/E | 219.20 - 399.91 | 309.64 | -85.6% |
| EV/EBITDA | 142.68 - 387.70 | 221.83 | -89.7% |
| EPV | 70.88 - 102.42 | 86.65 | -96.0% |
| DDM - Stable | 97.74 - 237.59 | 167.66 | -92.2% |
| DDM - Multi | 100.32 - 193.94 | 132.69 | -93.8% |
| Market Cap (mil) | 364,328.25 |
| Beta | 0.06 |
| Outstanding shares (mil) | 169.85 |
| Enterprise Value (mil) | 372,680.34 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.74% |
| Cost of Debt | 9.52% |
| WACC | 11.53% |