What is the intrinsic value of ALICON.NS?

As of 2025-08-02, the Intrinsic Value of Alicon Castalloy Ltd (ALICON.NS) is 997.53 INR. This ALICON.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 911.00 INR, the upside of Alicon Castalloy Ltd is 9.50%.

The range of the Intrinsic Value is 799.48 - 1,297.03 INR

Is ALICON.NS undervalued or overvalued?

Based on its market price of 911.00 INR and our intrinsic valuation, Alicon Castalloy Ltd (ALICON.NS) is undervalued by 9.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	799.48 - 1,297.03	997.53	9.5%
DCF (Growth 10y)	1,333.37 - 2,068.86	1,628.60	78.8%
DCF (EBITDA 5y)	1,908.37 - 2,392.45	2,181.16	139.4%
DCF (EBITDA 10y)	2,163.97 - 2,916.42	2,548.37	179.7%
Fair Value	704.73 - 704.73	704.73	-22.64%
P/E	588.02 - 1,223.65	887.25	-2.6%
EV/EBITDA	842.35 - 1,569.52	1,137.57	24.9%
EPV	507.31 - 650.19	578.75	-36.5%
DDM - Stable	123.79 - 237.13	180.46	-80.2%
DDM - Multi	759.04 - 1,134.70	910.15	-0.1%