As of 2025-09-11, the Intrinsic Value of Akshar Spintex Ltd (541303.BO) is 3.89 INR. This 541303.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.56 INR, the upside of Akshar Spintex Ltd is 594.40%.
The range of the Intrinsic Value is 3.24 - 4.86 INR
Based on its market price of 0.56 INR and our intrinsic valuation, Akshar Spintex Ltd (541303.BO) is undervalued by 594.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.24 - 4.86 | 3.89 | 594.4% |
| DCF (Growth 10y) | 4.23 - 6.05 | 4.96 | 786.4% |
| DCF (EBITDA 5y) | 3.53 - 6.28 | 4.85 | 765.9% |
| DCF (EBITDA 10y) | 4.49 - 7.37 | 5.82 | 940.1% |
| Fair Value | 16.45 - 16.45 | 16.45 | 2,836.79% |
| P/E | 2.19 - 6.10 | 3.10 | 454.0% |
| EV/EBITDA | 1.51 - 5.77 | 3.16 | 463.7% |
| EPV | 2.31 - 2.84 | 2.57 | 359.5% |
| DDM - Stable | 1.12 - 2.14 | 1.63 | 191.1% |
| DDM - Multi | 2.28 - 3.44 | 2.75 | 390.5% |
| Market Cap (mil) | 231.63 |
| Beta | 0.99 |
| Outstanding shares (mil) | 413.62 |
| Enterprise Value (mil) | 487.59 |
| Market risk premium | 6.92% |
| Cost of Equity | 12.39% |
| Cost of Debt | 9.42% |
| WACC | 11.90% |