ACE.NS
Action Construction Equipment Ltd
Price:  
1,183.7 
INR
Volume:  
143,882
India | Machinery

ACE.NS Intrinsic Value

-32.4 %
Upside

What is the intrinsic value of ACE.NS?

As of 2025-07-04, the Intrinsic Value of Action Construction Equipment Ltd (ACE.NS) is 800.39 INR. This ACE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,183.70 INR, the upside of Action Construction Equipment Ltd is -32.4%.

The range of the Intrinsic Value is 694.34 - 949.34 INR.

Is ACE.NS undervalued or overvalued?

Based on its market price of 1,183.70 INR and our intrinsic valuation, Action Construction Equipment Ltd (ACE.NS) is overvalued by 32.4%.

1,183.70 INR
Stock Price
800.39 INR
Intrinsic Value
Intrinsic Value Details

ACE.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 694.34 - 949.34 800.39 -32.4%
DCF (Growth Exit 10Y) 1,123.5 - 1,543.61 1,299.40 9.8%
DCF (EBITDA Exit 5Y) 1,954.38 - 2,490.87 2,139.61 80.8%
DCF (EBITDA Exit 10Y) 2,383.96 - 3,261.42 2,712.58 129.2%
Peter Lynch Fair Value 859.63 - 859.63 859.63 -27.38%
P/E Multiples 990.3 - 1,182.49 1,081.30 -8.7%
EV/EBITDA Multiples 886.24 - 1,152.14 1,034.73 -12.6%
Earnings Power Value 141.44 - 165.79 153.62 -87.0%
Dividend Discount Model - Stable 152.29 - 276.29 214.29 -81.9%
Dividend Discount Model - Multi Stages 507.05 - 724.7 597.39 -49.5%

ACE.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)140,872
Beta1.28
Outstanding shares (mil)119
Enterprise Value (mil)141,370
Market risk premium8.8%
Cost of Equity17%
Cost of Debt53.3%
WACC17.0%