Turbo-charge your investing journey with our AI-powered stock research chatbot. Try now for FREE!
APOLLOHOSP.NS
Apollo Hospitals Enterprise Ltd
Price:  
6,954.5 
INR
Volume:  
269,757
India | Health Care Providers & Services

APOLLOHOSP.NS Intrinsic Value

-65.2 %
Upside

What is the intrinsic value of APOLLOHOSP.NS?

As of 2025-05-03, the Intrinsic Value of Apollo Hospitals Enterprise Ltd (APOLLOHOSP.NS) is 2,421.80 INR. This APOLLOHOSP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6,954.50 INR, the upside of Apollo Hospitals Enterprise Ltd is -65.2%.

The range of the Intrinsic Value is 1,901.2 - 3,299.24 INR.

Is APOLLOHOSP.NS undervalued or overvalued?

Based on its market price of 6,954.50 INR and our intrinsic valuation, Apollo Hospitals Enterprise Ltd (APOLLOHOSP.NS) is overvalued by 65.2%.

6,954.50 INR
Stock Price
2,421.80 INR
Intrinsic Value
Intrinsic Value Details

APOLLOHOSP.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 1,901.2 - 3,299.24 2,421.80 -65.2%
DCF (Growth Exit 10Y) 3,185.07 - 5,263.59 3,964.81 -43.0%
DCF (EBITDA Exit 5Y) 5,485.47 - 8,309.37 6,883.78 -1.0%
DCF (EBITDA Exit 10Y) 6,657.77 - 10,532.07 8,492.61 22.1%
Peter Lynch Fair Value 2,277.96 - 2,277.96 2,277.96 -67.24%
P/E Multiples 2,002.78 - 3,203.72 2,526.94 -63.7%
EV/EBITDA Multiples 2,911.84 - 5,036.78 3,815.71 -45.1%
Earnings Power Value 359.72 - 503.88 431.80 -93.8%
Dividend Discount Model - Stable 590.6 - 1,272.07 931.33 -86.6%
Dividend Discount Model - Multi Stages 1,796.36 - 2,969.1 2,235.33 -67.9%

APOLLOHOSP.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)999,918
Beta1.07
Outstanding shares (mil)144
Enterprise Value (mil)1,051,525
Market risk premium8.8%
Cost of Equity12.6%
Cost of Debt7.7%
WACC12.2%