What is the intrinsic value of ANTGRAPHIC.NS?

As of 2025-07-19, the Intrinsic Value of Antarctica Ltd (ANTGRAPHIC.NS) is (0.07) INR. This ANTGRAPHIC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.24 INR, the upside of Antarctica Ltd is -105.90%.

The range of the Intrinsic Value is (0.13) - 0.04 INR

Is ANTGRAPHIC.NS undervalued or overvalued?

Based on its market price of 1.24 INR and our intrinsic valuation, Antarctica Ltd (ANTGRAPHIC.NS) is overvalued by 105.90%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(0.13) - 0.04	(0.07)	-105.9%
DCF (Growth 10y)	(0.63) - (0.86)	(0.71)	-157.4%
DCF (EBITDA 5y)	(0.98) - (1.05)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(0.83) - (0.91)	(1,234.50)	-123450.0%
Fair Value	-0.02 - -0.02	-0.02	-101.72%
P/E	(0.08) - (0.06)	(0.08)	-106.4%
EV/EBITDA	(0.12) - (0.10)	(0.11)	-108.8%
EPV	0.19 - 0.24	0.21	-82.8%
DDM - Stable	(0.03) - (0.08)	(0.06)	-104.5%
DDM - Multi	(0.19) - (0.33)	(0.24)	-119.6%