As of 2025-07-21, the Intrinsic Value of Angel Fibers Ltd (541006.BO) is 44.36 INR. This 541006.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.73 INR, the upside of Angel Fibers Ltd is 150.20%.
The range of the Intrinsic Value is 25.48 - 92.20 INR
Based on its market price of 17.73 INR and our intrinsic valuation, Angel Fibers Ltd (541006.BO) is undervalued by 150.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.48 - 92.20 | 44.36 | 150.2% |
| DCF (Growth 10y) | 37.01 - 117.53 | 60.06 | 238.8% |
| DCF (EBITDA 5y) | 37.25 - 60.47 | 46.96 | 164.9% |
| DCF (EBITDA 10y) | 46.12 - 86.46 | 62.55 | 252.8% |
| Fair Value | -0.90 - -0.90 | -0.90 | -105.08% |
| P/E | (1.68) - 12.06 | 4.24 | -76.1% |
| EV/EBITDA | (4.05) - 23.84 | 9.57 | -46.0% |
| EPV | 77.41 - 146.39 | 111.90 | 531.1% |
| DDM - Stable | (0.95) - (2.09) | (1.52) | -108.6% |
| DDM - Multi | 23.77 - 41.90 | 30.45 | 71.7% |
| Market Cap (mil) | 443.25 |
| Beta | -1.21 |
| Outstanding shares (mil) | 25.00 |
| Enterprise Value (mil) | 897.29 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.53% |
| Cost of Debt | 12.59% |
| WACC | 11.04% |