As of 2025-05-15, the Intrinsic Value of Action Construction Equipment Ltd (ACE.NS) is 651.91 INR. This ACE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,225.10 INR, the upside of Action Construction Equipment Ltd is -46.80%.
The range of the Intrinsic Value is 514.48 - 899.65 INR
Based on its market price of 1,225.10 INR and our intrinsic valuation, Action Construction Equipment Ltd (ACE.NS) is overvalued by 46.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 514.48 - 899.65 | 651.91 | -46.8% |
| DCF (Growth 10y) | 857.18 - 1,543.57 | 1,103.10 | -10.0% |
| DCF (EBITDA 5y) | 1,323.76 - 1,875.66 | 1,645.78 | 34.3% |
| DCF (EBITDA 10y) | 1,678.30 - 2,738.48 | 2,215.80 | 80.9% |
| Fair Value | 817.37 - 817.37 | 817.37 | -33.28% |
| P/E | 809.52 - 918.72 | 828.24 | -32.4% |
| EV/EBITDA | 666.73 - 900.60 | 769.40 | -37.2% |
| EPV | 72.81 - 100.26 | 86.53 | -92.9% |
| DDM - Stable | 151.76 - 352.64 | 252.20 | -79.4% |
| DDM - Multi | 447.96 - 830.85 | 584.18 | -52.3% |
| Market Cap (mil) | 145,799.16 |
| Beta | 1.20 |
| Outstanding shares (mil) | 119.01 |
| Enterprise Value (mil) | 146,297.25 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.71% |
| Cost of Debt | 53.30% |
| WACC | 15.72% |