ACC.NS
ACC Ltd
Price:
1,965
INR
Volume:
513,194
India | Construction Materials
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
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
| 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% | |
| Market Cap (mil) | 369,007 |
| Beta | 0.89 |
| Outstanding shares (mil) | 188 |
| Enterprise Value (mil) | 369,110 |
| Market risk premium | 8.8% |
| Cost of Equity | 16.2% |
| Cost of Debt | 28.75% |
| WACC | 16.2% |