As of 2025-05-18, the Intrinsic Value of Active Clothing Co Ltd (541144.BO) is 65.11 INR. This 541144.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.00 INR, the upside of Active Clothing Co Ltd is -34.90%.
The range of the Intrinsic Value is 42.00 - 101.98 INR
Based on its market price of 100.00 INR and our intrinsic valuation, Active Clothing Co Ltd (541144.BO) is overvalued by 34.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.00 - 101.98 | 65.11 | -34.9% |
| DCF (Growth 10y) | 54.31 - 110.93 | 76.36 | -23.6% |
| DCF (EBITDA 5y) | 76.18 - 124.57 | 102.12 | 2.1% |
| DCF (EBITDA 10y) | 82.82 - 135.75 | 109.51 | 9.5% |
| Fair Value | 131.51 - 131.51 | 131.51 | 31.51% |
| P/E | 68.63 - 105.21 | 82.87 | -17.1% |
| EV/EBITDA | 29.83 - 76.03 | 51.67 | -48.3% |
| EPV | (37.20) - (28.36) | (32.78) | -132.8% |
| DDM - Stable | 27.65 - 58.48 | 43.06 | -56.9% |
| DDM - Multi | 51.27 - 85.63 | 64.26 | -35.7% |
| Market Cap (mil) | 1,551.00 |
| Beta | 0.33 |
| Outstanding shares (mil) | 15.51 |
| Enterprise Value (mil) | 2,754.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.71% |
| Cost of Debt | 10.89% |
| WACC | 11.02% |