APOLLOHOSP.NS
Apollo Hospitals Enterprise Ltd
Price:  
7,064.50 
INR
Volume:  
321,466.00
India | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

APOLLOHOSP.NS Intrinsic Value

-65.90 %
Upside

What is the intrinsic value of APOLLOHOSP.NS?

As of 2025-05-25, the Intrinsic Value of Apollo Hospitals Enterprise Ltd (APOLLOHOSP.NS) is 2,407.48 INR. This APOLLOHOSP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7,064.50 INR, the upside of Apollo Hospitals Enterprise Ltd is -65.90%.

The range of the Intrinsic Value is 1,887.88 - 3,284.85 INR

Is APOLLOHOSP.NS undervalued or overvalued?

Based on its market price of 7,064.50 INR and our intrinsic valuation, Apollo Hospitals Enterprise Ltd (APOLLOHOSP.NS) is overvalued by 65.90%.

7,064.50 INR
Stock Price
2,407.48 INR
Intrinsic Value
Intrinsic Value Details

APOLLOHOSP.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1,887.88 - 3,284.85 2,407.48 -65.9%
DCF (Growth 10y) 3,161.68 - 5,240.00 3,940.47 -44.2%
DCF (EBITDA 5y) 5,913.20 - 8,373.32 7,129.90 0.9%
DCF (EBITDA 10y) 7,074.53 - 10,592.59 8,739.58 23.7%
Fair Value 2,277.96 - 2,277.96 2,277.96 -67.75%
P/E 2,113.95 - 3,334.93 2,723.22 -61.5%
EV/EBITDA 3,180.09 - 5,017.93 3,911.91 -44.6%
EPV 356.51 - 502.03 429.27 -93.9%
DDM - Stable 587.54 - 1,268.10 927.82 -86.9%
DDM - Multi 1,785.77 - 2,959.05 2,224.37 -68.5%

APOLLOHOSP.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,015,733.80
Beta 1.06
Outstanding shares (mil) 143.78
Enterprise Value (mil) 1,067,340.80
Market risk premium 8.31%
Cost of Equity 12.66%
Cost of Debt 7.71%
WACC 12.29%