As of 2025-06-23, the Intrinsic Value of Albert David Ltd (ALBERTDAVD.NS) is 525.90 INR. This ALBERTDAVD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 845.00 INR, the upside of Albert David Ltd is -37.80%.
The range of the Intrinsic Value is 440.27 - 659.15 INR
Based on its market price of 845.00 INR and our intrinsic valuation, Albert David Ltd (ALBERTDAVD.NS) is overvalued by 37.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 440.27 - 659.15 | 525.90 | -37.8% |
| DCF (Growth 10y) | 530.57 - 771.39 | 626.05 | -25.9% |
| DCF (EBITDA 5y) | 575.33 - 808.66 | 660.88 | -21.8% |
| DCF (EBITDA 10y) | 607.03 - 860.15 | 704.44 | -16.6% |
| Fair Value | 654.54 - 654.54 | 654.54 | -22.54% |
| P/E | 518.74 - 704.10 | 610.87 | -27.7% |
| EV/EBITDA | 344.58 - 580.31 | 469.39 | -44.5% |
| EPV | 569.90 - 714.90 | 642.40 | -24.0% |
| DDM - Stable | 141.74 - 284.56 | 213.15 | -74.8% |
| DDM - Multi | 351.70 - 541.35 | 425.91 | -49.6% |
| Market Cap (mil) | 4,824.95 |
| Beta | 1.39 |
| Outstanding shares (mil) | 5.71 |
| Enterprise Value (mil) | 4,931.18 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.20% |
| Cost of Debt | 8.09% |
| WACC | 14.97% |