As of 2025-07-07, the Intrinsic Value of Ambuja Cements Ltd (AMBUJACEM.NS) is 322.42 INR. This AMBUJACEM.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 595.75 INR, the upside of Ambuja Cements Ltd is -45.90%.
The range of the Intrinsic Value is 270.60 - 406.10 INR
Based on its market price of 595.75 INR and our intrinsic valuation, Ambuja Cements Ltd (AMBUJACEM.NS) is overvalued by 45.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 270.60 - 406.10 | 322.42 | -45.9% |
| DCF (Growth 10y) | 355.85 - 531.61 | 423.72 | -28.9% |
| DCF (EBITDA 5y) | 716.62 - 991.25 | 888.01 | 49.1% |
| DCF (EBITDA 10y) | 701.29 - 1,043.86 | 891.51 | 49.6% |
| Fair Value | 255.48 - 255.48 | 255.48 | -57.12% |
| P/E | 732.27 - 946.55 | 851.33 | 42.9% |
| EV/EBITDA | 526.48 - 662.32 | 603.62 | 1.3% |
| EPV | 78.64 - 92.02 | 85.33 | -85.7% |
| DDM - Stable | 89.33 - 185.13 | 137.23 | -77.0% |
| DDM - Multi | 236.91 - 386.30 | 294.13 | -50.6% |
| Market Cap (mil) | 1,467,403.80 |
| Beta | 0.98 |
| Outstanding shares (mil) | 2,463.12 |
| Enterprise Value (mil) | 1,413,567.10 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.74% |
| Cost of Debt | 18.08% |
| WACC | 14.74% |