ACC.NS
ACC Ltd
Price:  
1,965 
INR
Volume:  
513,194
India | Construction Materials

ACC.NS Intrinsic Value

-33.4 %
Upside

What is the intrinsic value of ACC.NS?

As of 2025-07-07, the Intrinsic Value of ACC Ltd (ACC.NS) is 1,309.36 INR. This ACC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,965.00 INR, the upside of ACC Ltd is -33.4%.

The range of the Intrinsic Value is 1,154.52 - 1,526.22 INR.

Is ACC.NS undervalued or overvalued?

Based on its market price of 1,965.00 INR and our intrinsic valuation, ACC Ltd (ACC.NS) is overvalued by 33.4%.

1,965.00 INR
Stock Price
1,309.36 INR
Intrinsic Value
Intrinsic Value Details

ACC.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 1,154.52 - 1,526.22 1,309.36 -33.4%
DCF (Growth Exit 10Y) 1,403.93 - 1,817.97 1,578.51 -19.7%
DCF (EBITDA Exit 5Y) 2,998.16 - 3,866.08 3,505.96 78.4%
DCF (EBITDA Exit 10Y) 2,630.07 - 3,546.71 3,119.40 58.7%
Peter Lynch Fair Value 3,200.1 - 3,200.1 3,200.1 62.85%
P/E Multiples 4,114.65 - 6,694.59 5,446.51 177.2%
EV/EBITDA Multiples 2,496.88 - 3,938.56 3,194.58 62.6%
Earnings Power Value 529.66 - 618.79 574.22 -70.8%
Dividend Discount Model - Stable 586.88 - 1,038.69 812.79 -58.6%
Dividend Discount Model - Multi Stages 869.66 - 1,198.84 1,008.34 -48.7%

ACC.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)369,007
Beta0.89
Outstanding shares (mil)188
Enterprise Value (mil)369,110
Market risk premium8.8%
Cost of Equity16.2%
Cost of Debt28.75%
WACC16.2%