ACC.NS
ACC Ltd
Price:  
1,921.00 
INR
Volume:  
338,750.00
India | Construction Materials
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ACC.NS Intrinsic Value

-48.40 %
Upside

What is the intrinsic value of ACC.NS?

As of 2025-07-02, the Intrinsic Value of ACC Ltd (ACC.NS) is 991.16 INR. This ACC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,921.00 INR, the upside of ACC Ltd is -48.40%.

The range of the Intrinsic Value is 874.22 - 1,157.43 INR

Is ACC.NS undervalued or overvalued?

Based on its market price of 1,921.00 INR and our intrinsic valuation, ACC Ltd (ACC.NS) is overvalued by 48.40%.

1,921.00 INR
Stock Price
991.16 INR
Intrinsic Value
Intrinsic Value Details

ACC.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 874.22 - 1,157.43 991.16 -48.4%
DCF (Growth 10y) 1,029.43 - 1,335.01 1,157.18 -39.8%
DCF (EBITDA 5y) 2,420.15 - 3,121.01 2,835.06 47.6%
DCF (EBITDA 10y) 2,032.33 - 2,756.41 2,421.50 26.1%
Fair Value 3,200.10 - 3,200.10 3,200.10 66.59%
P/E 4,029.20 - 6,753.47 5,344.51 178.2%
EV/EBITDA 2,299.75 - 3,833.00 3,050.85 58.8%
EPV 538.34 - 634.48 586.41 -69.5%
DDM - Stable 598.27 - 1,074.77 836.52 -56.5%
DDM - Multi 681.74 - 954.04 795.44 -58.6%

ACC.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 360,744.60
Beta 0.84
Outstanding shares (mil) 187.79
Enterprise Value (mil) 360,847.60
Market risk premium 8.31%
Cost of Equity 15.85%
Cost of Debt 28.71%
WACC 15.92%