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.
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%.
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% |
Market Cap (mil) | 140,872 |
Beta | 1.28 |
Outstanding shares (mil) | 119 |
Enterprise Value (mil) | 141,370 |
Market risk premium | 8.8% |
Cost of Equity | 17% |
Cost of Debt | 53.3% |
WACC | 17.0% |