As of 2025-08-02, the Intrinsic Value of Anmol India Ltd (542437.BO) is 161.33 INR. This 542437.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.38 INR, the upside of Anmol India Ltd is 949.00%.
The range of the Intrinsic Value is 131.10 - 211.94 INR
Based on its market price of 15.38 INR and our intrinsic valuation, Anmol India Ltd (542437.BO) is undervalued by 949.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 131.10 - 211.94 | 161.33 | 949.0% |
| DCF (Growth 10y) | 204.47 - 327.36 | 250.78 | 1530.6% |
| DCF (EBITDA 5y) | 140.29 - 278.85 | 203.36 | 1222.2% |
| DCF (EBITDA 10y) | 208.12 - 391.91 | 288.05 | 1772.9% |
| Fair Value | 71.51 - 71.51 | 71.51 | 364.97% |
| P/E | 42.60 - 78.59 | 67.67 | 340.0% |
| EV/EBITDA | 33.21 - 86.14 | 66.69 | 333.6% |
| EPV | 13.49 - 17.53 | 15.51 | 0.9% |
| DDM - Stable | 17.16 - 36.59 | 26.87 | 74.7% |
| DDM - Multi | 89.35 - 152.59 | 113.12 | 635.5% |
| Market Cap (mil) | 410.63 |
| Beta | |
| Outstanding shares (mil) | 26.70 |
| Enterprise Value (mil) | 439.89 |
| Market risk premium | 6.92% |
| Cost of Equity | 13.23% |
| Cost of Debt | 9.25% |
| WACC | 11.40% |