As of 2025-05-03, the Intrinsic Value of Anant Raj Ltd (ANANTRAJ.NS) is 395.62 INR. This ANANTRAJ.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 450.40 INR, the upside of Anant Raj Ltd is -12.20%.
The range of the Intrinsic Value is 259.46 - 670.42 INR
Based on its market price of 450.40 INR and our intrinsic valuation, Anant Raj Ltd (ANANTRAJ.NS) is overvalued by 12.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (136.57) - (88.12) | (104.42) | -123.2% |
| DCF (Growth 10y) | 259.46 - 670.42 | 395.62 | -12.2% |
| DCF (EBITDA 5y) | 619.45 - 1,084.90 | 869.67 | 93.1% |
| DCF (EBITDA 10y) | 1,320.04 - 2,618.86 | 1,956.75 | 334.4% |
| Fair Value | 309.93 - 309.93 | 309.93 | -31.19% |
| P/E | 337.69 - 601.05 | 454.70 | 1.0% |
| EV/EBITDA | 207.44 - 396.98 | 312.42 | -30.6% |
| EPV | 46.27 - 63.52 | 54.89 | -87.8% |
| DDM - Stable | 72.67 - 181.28 | 126.98 | -71.8% |
| DDM - Multi | 332.79 - 672.99 | 448.37 | -0.5% |
| Market Cap (mil) | 154,604.30 |
| Beta | 1.15 |
| Outstanding shares (mil) | 343.26 |
| Enterprise Value (mil) | 155,958.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.05% |
| Cost of Debt | 5.73% |
| WACC | 12.71% |