ALLCARGO.NS
Allcargo Logistics Ltd
Price:  
30.43 
INR
Volume:  
9,666,843.00
India | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ALLCARGO.NS Intrinsic Value

210.00 %
Upside

What is the intrinsic value of ALLCARGO.NS?

As of 2025-05-31, the Intrinsic Value of Allcargo Logistics Ltd (ALLCARGO.NS) is 94.34 INR. This ALLCARGO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.43 INR, the upside of Allcargo Logistics Ltd is 210.00%.

The range of the Intrinsic Value is 62.72 - 172.22 INR

Is ALLCARGO.NS undervalued or overvalued?

Based on its market price of 30.43 INR and our intrinsic valuation, Allcargo Logistics Ltd (ALLCARGO.NS) is undervalued by 210.00%.

30.43 INR
Stock Price
94.34 INR
Intrinsic Value
Intrinsic Value Details

ALLCARGO.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 62.72 - 172.22 94.34 210.0%
DCF (Growth 10y) 109.08 - 278.59 158.37 420.4%
DCF (EBITDA 5y) 81.69 - 126.30 100.06 228.8%
DCF (EBITDA 10y) 117.77 - 190.43 147.46 384.6%
Fair Value 10.82 - 10.82 10.82 -64.45%
P/E 6.04 - 58.87 27.29 -10.3%
EV/EBITDA 20.17 - 32.96 27.60 -9.3%
EPV 68.93 - 103.21 86.07 182.8%
DDM - Stable 2.91 - 6.61 4.76 -84.4%
DDM - Multi 73.34 - 130.09 93.85 208.4%

ALLCARGO.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 29,906.00
Beta 1.30
Outstanding shares (mil) 982.78
Enterprise Value (mil) 44,129.50
Market risk premium 8.31%
Cost of Equity 11.65%
Cost of Debt 8.89%
WACC 9.81%