As of 2025-07-03, the Intrinsic Value of Allcargo Logistics Ltd (ALLCARGO.NS) is 105.70 INR. This ALLCARGO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.94 INR, the upside of Allcargo Logistics Ltd is 202.50%.
The range of the Intrinsic Value is 71.82 - 186.66 INR
Based on its market price of 34.94 INR and our intrinsic valuation, Allcargo Logistics Ltd (ALLCARGO.NS) is undervalued by 202.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 71.82 - 186.66 | 105.70 | 202.5% |
| DCF (Growth 10y) | 128.67 - 317.74 | 184.78 | 428.9% |
| DCF (EBITDA 5y) | 74.81 - 116.18 | 93.55 | 167.7% |
| DCF (EBITDA 10y) | 121.29 - 193.69 | 152.93 | 337.7% |
| Fair Value | 9.05 - 9.05 | 9.05 | -74.10% |
| P/E | 4.84 - 36.64 | 20.89 | -40.2% |
| EV/EBITDA | 20.26 - 37.22 | 27.27 | -22.0% |
| EPV | 68.50 - 100.15 | 84.32 | 141.3% |
| DDM - Stable | 2.41 - 5.46 | 3.94 | -88.7% |
| DDM - Multi | 60.02 - 108.18 | 77.44 | 121.6% |
| Market Cap (mil) | 34,338.33 |
| Beta | 1.33 |
| Outstanding shares (mil) | 982.78 |
| Enterprise Value (mil) | 47,850.73 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.74% |
| Cost of Debt | 8.71% |
| WACC | 9.76% |