As of 2025-07-05, the Intrinsic Value of Aditya Vision Ltd (540205.BO) is 263.81 INR. This 540205.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 360.80 INR, the upside of Aditya Vision Ltd is -26.90%.
The range of the Intrinsic Value is 197.64 - 393.22 INR
Based on its market price of 360.80 INR and our intrinsic valuation, Aditya Vision Ltd (540205.BO) is overvalued by 26.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 197.64 - 393.22 | 263.81 | -26.9% |
| DCF (Growth 10y) | 448.24 - 907.01 | 603.80 | 67.4% |
| DCF (EBITDA 5y) | 215.32 - 378.12 | 273.00 | -24.3% |
| DCF (EBITDA 10y) | 424.64 - 754.81 | 543.51 | 50.6% |
| Fair Value | 185.20 - 185.20 | 185.20 | -48.67% |
| P/E | 76.15 - 125.41 | 97.19 | -73.1% |
| EV/EBITDA | 55.90 - 171.47 | 107.42 | -70.2% |
| EPV | 45.64 - 66.26 | 55.95 | -84.5% |
| DDM - Stable | 45.53 - 110.36 | 77.95 | -78.4% |
| DDM - Multi | 231.34 - 439.08 | 303.40 | -15.9% |
| Market Cap (mil) | 46,420.53 |
| Beta | 0.90 |
| Outstanding shares (mil) | 128.66 |
| Enterprise Value (mil) | 48,123.83 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.22% |
| Cost of Debt | 14.70% |
| WACC | 12.16% |