As of 2025-05-15, the Intrinsic Value of Ahluwalia Contracts (India) Ltd (AHLUCONT.NS) is 499.84 INR. This AHLUCONT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 904.55 INR, the upside of Ahluwalia Contracts (India) Ltd is -44.70%.
The range of the Intrinsic Value is 439.01 - 591.92 INR
Based on its market price of 904.55 INR and our intrinsic valuation, Ahluwalia Contracts (India) Ltd (AHLUCONT.NS) is overvalued by 44.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 439.01 - 591.92 | 499.84 | -44.7% |
| DCF (Growth 10y) | 555.57 - 757.21 | 636.70 | -29.6% |
| DCF (EBITDA 5y) | 946.49 - 1,298.30 | 1,151.26 | 27.3% |
| DCF (EBITDA 10y) | 829.50 - 1,201.87 | 1,020.18 | 12.8% |
| Fair Value | 1,188.80 - 1,188.80 | 1,188.80 | 31.42% |
| P/E | 943.95 - 1,131.73 | 1,005.05 | 11.1% |
| EV/EBITDA | 625.94 - 1,020.64 | 810.70 | -10.4% |
| EPV | 260.35 - 301.97 | 281.16 | -68.9% |
| DDM - Stable | 182.98 - 351.93 | 267.46 | -70.4% |
| DDM - Multi | 337.76 - 515.25 | 408.78 | -54.8% |
| Market Cap (mil) | 60,595.80 |
| Beta | 1.68 |
| Outstanding shares (mil) | 66.99 |
| Enterprise Value (mil) | 53,683.64 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.18% |
| Cost of Debt | 17.59% |
| WACC | 18.08% |