As of 2025-08-03, the Intrinsic Value of Aditya Birla Fashion and Retail Ltd (ABFRL.NS) is 12.07 INR. This ABFRL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 73.78 INR, the upside of Aditya Birla Fashion and Retail Ltd is -83.60%.
The range of the Intrinsic Value is (1.37) - 45.44 INR
Based on its market price of 73.78 INR and our intrinsic valuation, Aditya Birla Fashion and Retail Ltd (ABFRL.NS) is overvalued by 83.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (10.67) - 17.81 | (2.47) | -103.4% |
| DCF (Growth 10y) | (1.37) - 45.44 | 12.07 | -83.6% |
| DCF (EBITDA 5y) | 24.52 - 54.93 | 40.00 | -45.8% |
| DCF (EBITDA 10y) | 22.46 - 75.11 | 45.29 | -38.6% |
| Fair Value | -17.09 - -17.09 | -17.09 | -123.16% |
| P/E | (75.86) - (54.68) | (70.06) | -195.0% |
| EV/EBITDA | 7.98 - 178.22 | 91.39 | 23.9% |
| EPV | 158.35 - 292.20 | 225.28 | 205.3% |
| DDM - Stable | (16.63) - (43.99) | (30.31) | -141.1% |
| DDM - Multi | (4.96) - (10.73) | (6.83) | -109.3% |
| Market Cap (mil) | 89,712.79 |
| Beta | 1.29 |
| Outstanding shares (mil) | 1,215.95 |
| Enterprise Value (mil) | 132,149.98 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.69% |
| Cost of Debt | 20.23% |
| WACC | 16.01% |