As of 2025-05-21, the Intrinsic Value of Anup Engineering Ltd (ANUP.NS) is 669.04 INR. This ANUP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,865.10 INR, the upside of Anup Engineering Ltd is -76.60%.
The range of the Intrinsic Value is 542.23 - 877.21 INR
Based on its market price of 2,865.10 INR and our intrinsic valuation, Anup Engineering Ltd (ANUP.NS) is overvalued by 76.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 542.23 - 877.21 | 669.04 | -76.6% |
| DCF (Growth 10y) | 1,045.19 - 1,716.42 | 1,300.44 | -54.6% |
| DCF (EBITDA 5y) | 3,759.84 - 4,599.01 | 4,096.64 | 43.0% |
| DCF (EBITDA 10y) | 4,025.36 - 5,611.56 | 4,683.45 | 63.5% |
| Fair Value | 1,617.79 - 1,617.79 | 1,617.79 | -43.53% |
| P/E | 2,178.03 - 2,597.54 | 2,432.43 | -15.1% |
| EV/EBITDA | 1,945.40 - 3,165.18 | 2,498.87 | -12.8% |
| EPV | 211.54 - 267.40 | 239.47 | -91.6% |
| DDM - Stable | 325.34 - 689.25 | 507.29 | -82.3% |
| DDM - Multi | 849.37 - 1,379.21 | 1,049.83 | -63.4% |
| Market Cap (mil) | 57,387.95 |
| Beta | 0.53 |
| Outstanding shares (mil) | 20.03 |
| Enterprise Value (mil) | 57,491.38 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.19% |
| Cost of Debt | 7.46% |
| WACC | 15.16% |