As of 2025-05-16, the Intrinsic Value of AK Spintex Ltd (539300.BO) is 430.54 INR. This 539300.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 929.60 INR, the upside of AK Spintex Ltd is -53.70%.
The range of the Intrinsic Value is 329.80 - 626.79 INR
Based on its market price of 929.60 INR and our intrinsic valuation, AK Spintex Ltd (539300.BO) is overvalued by 53.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 329.80 - 626.79 | 430.54 | -53.7% |
| DCF (Growth 10y) | 406.68 - 735.84 | 519.60 | -44.1% |
| DCF (EBITDA 5y) | 621.06 - 751.22 | 686.13 | -26.2% |
| DCF (EBITDA 10y) | 618.07 - 820.39 | 713.38 | -23.3% |
| Fair Value | 315.34 - 315.34 | 315.34 | -66.08% |
| P/E | 310.80 - 525.44 | 415.23 | -55.3% |
| EV/EBITDA | 378.88 - 643.43 | 493.47 | -46.9% |
| EPV | 124.72 - 168.95 | 146.84 | -84.2% |
| DDM - Stable | 81.61 - 204.34 | 142.98 | -84.6% |
| DDM - Multi | 254.52 - 502.28 | 338.56 | -63.6% |
| Market Cap (mil) | 4,675.89 |
| Beta | 0.71 |
| Outstanding shares (mil) | 5.03 |
| Enterprise Value (mil) | 4,770.88 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.19% |
| Cost of Debt | 8.15% |
| WACC | 12.09% |