As of 2025-06-02, the Intrinsic Value of Adhbhut Infrastructure Ltd (539189.BO) is 8.37 INR. This 539189.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.60 INR, the upside of Adhbhut Infrastructure Ltd is -55.00%.
The range of the Intrinsic Value is 6.11 - 12.60 INR
Based on its market price of 18.60 INR and our intrinsic valuation, Adhbhut Infrastructure Ltd (539189.BO) is overvalued by 55.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.11 - 12.60 | 8.37 | -55.0% |
| DCF (Growth 10y) | 8.81 - 16.52 | 11.51 | -38.1% |
| DCF (EBITDA 5y) | 6.42 - 11.20 | 8.39 | -54.9% |
| DCF (EBITDA 10y) | 9.05 - 14.89 | 11.44 | -38.5% |
| Fair Value | -1.15 - -1.15 | -1.15 | -106.16% |
| P/E | (0.95) - 5.11 | 0.90 | -95.1% |
| EV/EBITDA | 6.23 - 12.70 | 9.49 | -49.0% |
| EPV | 5.14 - 6.51 | 5.83 | -68.7% |
| DDM - Stable | (1.85) - (4.25) | (3.05) | -116.4% |
| DDM - Multi | 2.28 - 4.03 | 2.91 | -84.4% |
| Market Cap (mil) | 204.60 |
| Beta | 3.55 |
| Outstanding shares (mil) | 11.00 |
| Enterprise Value (mil) | 234.52 |
| Market risk premium | 8.31% |
| Cost of Equity | 10.75% |
| Cost of Debt | 5.00% |
| WACC | 9.86% |