As of 2025-09-02, the Intrinsic Value of Amba Enterprises Ltd (539196.BO) is 204.08 INR. This 539196.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 152.00 INR, the upside of Amba Enterprises Ltd is 34.30%.
The range of the Intrinsic Value is 166.41 - 265.11 INR
Based on its market price of 152.00 INR and our intrinsic valuation, Amba Enterprises Ltd (539196.BO) is undervalued by 34.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 166.41 - 265.11 | 204.08 | 34.3% |
| DCF (Growth 10y) | 240.76 - 382.57 | 295.33 | 94.3% |
| DCF (EBITDA 5y) | 211.66 - 403.19 | 281.36 | 85.1% |
| DCF (EBITDA 10y) | 277.48 - 517.74 | 364.31 | 139.7% |
| Fair Value | 146.40 - 146.40 | 146.40 | -3.68% |
| P/E | 97.68 - 172.92 | 141.26 | -7.1% |
| EV/EBITDA | 121.86 - 2,815.40 | 1,039.30 | 583.7% |
| EPV | 34.30 - 46.30 | 40.30 | -73.5% |
| DDM - Stable | 27.48 - 57.45 | 42.46 | -72.1% |
| DDM - Multi | 125.26 - 211.52 | 158.06 | 4.0% |
| Market Cap (mil) | 1,924.32 |
| Beta | 3.55 |
| Outstanding shares (mil) | 12.66 |
| Enterprise Value (mil) | 1,989.68 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.05% |
| Cost of Debt | 7.54% |
| WACC | 13.83% |