As of 2025-07-04, the Intrinsic Value of Arihant Superstructures Ltd (ARIHANTSUP.NS) is 213.74 INR. This ARIHANTSUP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 407.70 INR, the upside of Arihant Superstructures Ltd is -47.60%.
The range of the Intrinsic Value is 104.82 - 474.02 INR
Based on its market price of 407.70 INR and our intrinsic valuation, Arihant Superstructures Ltd (ARIHANTSUP.NS) is overvalued by 47.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 104.82 - 474.02 | 213.74 | -47.6% |
| DCF (Growth 10y) | 669.16 - 2,048.93 | 1,073.69 | 163.4% |
| DCF (EBITDA 5y) | 767.19 - 1,204.74 | 964.03 | 136.5% |
| DCF (EBITDA 10y) | 1,213.51 - 2,212.46 | 1,637.72 | 301.7% |
| Fair Value | 332.12 - 332.12 | 332.12 | -18.54% |
| P/E | 196.62 - 472.70 | 329.65 | -19.1% |
| EV/EBITDA | 158.88 - 444.18 | 270.46 | -33.7% |
| EPV | 30.80 - 110.97 | 70.89 | -82.6% |
| DDM - Stable | 69.91 - 222.36 | 146.14 | -64.2% |
| DDM - Multi | 366.48 - 994.03 | 546.05 | 33.9% |
| Market Cap (mil) | 16,780.93 |
| Beta | 1.59 |
| Outstanding shares (mil) | 41.16 |
| Enterprise Value (mil) | 22,214.37 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.34% |
| Cost of Debt | 11.49% |
| WACC | 12.41% |