As of 2025-07-17, the Intrinsic Value of AMD Industries Ltd (AMDIND.NS) is 69.63 INR. This AMDIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.26 INR, the upside of AMD Industries Ltd is 33.20%.
The range of the Intrinsic Value is 45.83 - 110.81 INR
Based on its market price of 52.26 INR and our intrinsic valuation, AMD Industries Ltd (AMDIND.NS) is undervalued by 33.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.83 - 110.81 | 69.63 | 33.2% |
| DCF (Growth 10y) | 68.93 - 146.70 | 97.81 | 87.2% |
| DCF (EBITDA 5y) | 111.42 - 169.09 | 137.60 | 163.3% |
| DCF (EBITDA 10y) | 105.87 - 183.07 | 139.29 | 166.5% |
| Fair Value | 13.03 - 13.03 | 13.03 | -75.07% |
| P/E | 17.73 - 94.68 | 55.25 | 5.7% |
| EV/EBITDA | 63.97 - 110.24 | 83.77 | 60.3% |
| EPV | 134.90 - 201.50 | 168.20 | 221.8% |
| DDM - Stable | 1.77 - 3.30 | 2.54 | -95.1% |
| DDM - Multi | 38.86 - 59.59 | 47.28 | -9.5% |
| Market Cap (mil) | 1,001.82 |
| Beta | 1.87 |
| Outstanding shares (mil) | 19.17 |
| Enterprise Value (mil) | 1,826.94 |
| Market risk premium | 8.31% |
| Cost of Equity | 20.42% |
| Cost of Debt | 14.67% |
| WACC | 16.27% |