As of 2025-06-26, the Intrinsic Value of Apollo Tyres Limited (APOLLOTYRE.NS) is 229.06 INR. This APOLLOTYRE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 451.05 INR, the upside of Apollo Tyres Limited is -49.20%.
The range of the Intrinsic Value is 184.88 - 295.17 INR
Based on its market price of 451.05 INR and our intrinsic valuation, Apollo Tyres Limited (APOLLOTYRE.NS) is overvalued by 49.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 184.88 - 295.17 | 229.06 | -49.2% |
| DCF (Growth 10y) | 249.23 - 377.34 | 301.18 | -33.2% |
| DCF (EBITDA 5y) | 443.78 - 635.96 | 523.99 | 16.2% |
| DCF (EBITDA 10y) | 431.71 - 649.30 | 522.36 | 15.8% |
| Fair Value | 441.39 - 441.39 | 441.39 | -2.14% |
| P/E | 476.70 - 553.68 | 513.28 | 13.8% |
| EV/EBITDA | 394.84 - 651.12 | 494.73 | 9.7% |
| EPV | 354.09 - 441.75 | 397.92 | -11.8% |
| DDM - Stable | 74.54 - 142.38 | 108.46 | -76.0% |
| DDM - Multi | 162.29 - 238.67 | 193.08 | -57.2% |
| Market Cap (mil) | 286,461.84 |
| Beta | 1.64 |
| Outstanding shares (mil) | 635.10 |
| Enterprise Value (mil) | 321,590.84 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.87% |
| Cost of Debt | 7.89% |
| WACC | 15.34% |