As of 2025-08-09, the Intrinsic Value of Advitiya Trade India Ltd (541152.BO) is 12.67 INR. This 541152.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.26 INR, the upside of Advitiya Trade India Ltd is 74.50%.
The range of the Intrinsic Value is 10.19 - 16.74 INR
Based on its market price of 7.26 INR and our intrinsic valuation, Advitiya Trade India Ltd (541152.BO) is undervalued by 74.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.19 - 16.74 | 12.67 | 74.5% |
| DCF (Growth 10y) | 18.22 - 29.90 | 22.66 | 212.1% |
| DCF (EBITDA 5y) | 19.75 - 31.89 | 21.54 | 196.7% |
| DCF (EBITDA 10y) | 28.25 - 47.63 | 32.21 | 343.7% |
| Fair Value | 6.18 - 6.18 | 6.18 | -14.87% |
| P/E | 2.81 - 7.86 | 5.49 | -24.4% |
| EV/EBITDA | 2.89 - 8.05 | 5.32 | -26.7% |
| EPV | 0.42 - 0.57 | 0.50 | -93.2% |
| DDM - Stable | 0.73 - 1.55 | 1.14 | -84.3% |
| DDM - Multi | 9.40 - 15.97 | 11.88 | 63.6% |
| Market Cap (mil) | 681.58 |
| Beta | 0.97 |
| Outstanding shares (mil) | 93.88 |
| Enterprise Value (mil) | 694.69 |
| Market risk premium | 6.92% |
| Cost of Equity | 12.95% |
| Cost of Debt | 8.11% |
| WACC | 12.88% |