As of 2025-06-17, the Intrinsic Value of Arman Financial Services Ltd (ARMANFIN.NS) is 2,493.58 INR. This ARMANFIN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,760.50 INR, the upside of Arman Financial Services Ltd is 41.60%.
The range of the Intrinsic Value is 2,099.38 - 3,022.98 INR
Based on its market price of 1,760.50 INR and our intrinsic valuation, Arman Financial Services Ltd (ARMANFIN.NS) is undervalued by 41.60%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 2,099.38 - 3,022.98 | 2,493.58 | 41.6% |
DCF (Growth 10y) | 2,523.32 - 3,519.41 | 2,951.11 | 67.6% |
DCF (EBITDA 5y) | 3,052.42 - 5,805.10 | 3,958.39 | 124.8% |
DCF (EBITDA 10y) | 3,112.93 - 5,470.10 | 3,915.46 | 122.4% |
Fair Value | 2,147.89 - 2,147.89 | 2,147.89 | 22.00% |
P/E | 2,034.48 - 4,395.09 | 3,258.41 | 85.1% |
EV/EBITDA | 2,751.00 - 7,939.44 | 4,174.43 | 137.1% |
EPV | 814.71 - 1,223.15 | 1,018.93 | -42.1% |
DDM - Stable | 315.75 - 512.33 | 414.04 | -76.5% |
DDM - Multi | 724.96 - 937.44 | 818.64 | -53.5% |
Market Cap (mil) | 18,467.65 |
Beta | 1.28 |
Outstanding shares (mil) | 10.49 |
Enterprise Value (mil) | 28,221.07 |
Market risk premium | 8.31% |
Cost of Equity | 17.57% |
Cost of Debt | 12.33% |
WACC | 13.55% |