As of 2025-05-16, the Intrinsic Value of Amara Raja Batteries Ltd (AMARAJABAT.NS) is 382.13 INR. This AMARAJABAT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 756.15 INR, the upside of Amara Raja Batteries Ltd is -49.50%.
The range of the Intrinsic Value is 333.53 - 449.58 INR
Based on its market price of 756.15 INR and our intrinsic valuation, Amara Raja Batteries Ltd (AMARAJABAT.NS) is overvalued by 49.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 333.53 - 449.58 | 382.13 | -49.5% |
| DCF (Growth 10y) | 414.46 - 545.52 | 470.02 | -37.8% |
| DCF (EBITDA 5y) | 1,434.81 - 2,188.09 | 1,674.69 | 121.5% |
| DCF (EBITDA 10y) | 1,126.06 - 1,814.71 | 1,357.29 | 79.5% |
| Fair Value | 458.63 - 458.63 | 458.63 | -39.35% |
| P/E | 997.33 - 1,989.01 | 1,412.80 | 86.8% |
| EV/EBITDA | 1,144.90 - 2,493.28 | 1,703.48 | 125.3% |
| EPV | 214.82 - 252.72 | 233.77 | -69.1% |
| DDM - Stable | 178.66 - 320.32 | 249.49 | -67.0% |
| DDM - Multi | 299.84 - 420.48 | 350.26 | -53.7% |
| Market Cap (mil) | 129,160.25 |
| Beta | 0.90 |
| Outstanding shares (mil) | 170.81 |
| Enterprise Value (mil) | 129,175.75 |
| Market risk premium | 8.83% |
| Cost of Equity | 17.86% |
| Cost of Debt | 7.46% |
| WACC | 17.74% |