As of 2025-08-08, the Intrinsic Value of Andhra Paper Ltd (ANDHRAPAP.NS) is 41.28 INR. This ANDHRAPAP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.83 INR, the upside of Andhra Paper Ltd is -46.30%.
The range of the Intrinsic Value is 33.33 - 53.76 INR
Based on its market price of 76.83 INR and our intrinsic valuation, Andhra Paper Ltd (ANDHRAPAP.NS) is overvalued by 46.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.33 - 53.76 | 41.28 | -46.3% |
| DCF (Growth 10y) | 30.80 - 45.81 | 36.78 | -52.1% |
| DCF (EBITDA 5y) | 48.85 - 72.98 | 59.24 | -22.9% |
| DCF (EBITDA 10y) | 39.78 - 60.11 | 48.37 | -37.0% |
| Fair Value | 111.78 - 111.78 | 111.78 | 45.49% |
| P/E | 50.49 - 71.00 | 58.20 | -24.2% |
| EV/EBITDA | 40.56 - 69.60 | 55.95 | -27.2% |
| EPV | 73.63 - 98.68 | 86.15 | 12.1% |
| DDM - Stable | 19.38 - 38.25 | 28.82 | -62.5% |
| DDM - Multi | 22.62 - 33.48 | 26.92 | -65.0% |
| Market Cap (mil) | 15,277.65 |
| Beta | 1.02 |
| Outstanding shares (mil) | 198.85 |
| Enterprise Value (mil) | 17,573.82 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.33% |
| Cost of Debt | 12.05% |
| WACC | 14.89% |