As of 2025-07-05, the Intrinsic Value of Archies Ltd (ARCHIES.NS) is 13.06 INR. This ARCHIES.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.80 INR, the upside of Archies Ltd is -42.70%.
The range of the Intrinsic Value is 5.35 - 36.16 INR
Based on its market price of 22.80 INR and our intrinsic valuation, Archies Ltd (ARCHIES.NS) is overvalued by 42.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.35 - 36.16 | 13.06 | -42.7% |
| DCF (Growth 10y) | 4.31 - 27.71 | 10.35 | -54.6% |
| DCF (EBITDA 5y) | 1.57 - 9.69 | 3.56 | -84.4% |
| DCF (EBITDA 10y) | 3.80 - 14.61 | 6.96 | -69.5% |
| Fair Value | -2.16 - -2.16 | -2.16 | -109.49% |
| P/E | (3.49) - (4.99) | (5.12) | -122.4% |
| EV/EBITDA | (4.40) - 7.52 | (0.81) | -103.5% |
| EPV | 35.86 - 69.29 | 52.58 | 130.6% |
| DDM - Stable | (2.56) - (6.41) | (4.49) | -119.7% |
| DDM - Multi | 2.02 - 4.15 | 2.74 | -88.0% |
| Market Cap (mil) | 771.10 |
| Beta | 1.25 |
| Outstanding shares (mil) | 33.82 |
| Enterprise Value (mil) | 1,247.94 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.95% |
| Cost of Debt | 18.04% |
| WACC | 11.99% |