As of 2025-06-02, the Intrinsic Value of Akash Infra-Projects Ltd (AKASH.NS) is 8.46 INR. This AKASH.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 29.14 INR, the upside of Akash Infra-Projects Ltd is -71.00%.
The range of the Intrinsic Value is 2.73 - 17.68 INR
Based on its market price of 29.14 INR and our intrinsic valuation, Akash Infra-Projects Ltd (AKASH.NS) is overvalued by 71.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (12.45) - 1.64 | (7.86) | -127.0% |
| DCF (Growth 10y) | (11.73) - 0.50 | (7.65) | -126.3% |
| DCF (EBITDA 5y) | 2.73 - 17.68 | 8.46 | -71.0% |
| DCF (EBITDA 10y) | 1.64 - 20.88 | 8.99 | -69.1% |
| Fair Value | -1.67 - -1.67 | -1.67 | -105.71% |
| P/E | (4.62) - 16.24 | 4.27 | -85.3% |
| EV/EBITDA | (32.89) - 2.39 | (18.18) | -162.4% |
| EPV | (25.16) - (16.19) | (20.68) | -171.0% |
| DDM - Stable | (1.85) - (4.47) | (3.16) | -110.8% |
| DDM - Multi | 13.50 - 26.26 | 17.92 | -38.5% |
| Market Cap (mil) | 491.30 |
| Beta | 0.67 |
| Outstanding shares (mil) | 16.86 |
| Enterprise Value (mil) | 1,288.98 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.67% |
| Cost of Debt | 15.53% |
| WACC | 13.11% |