As of 2025-07-04, the Intrinsic Value of Art Nirman Ltd (ARTNIRMAN.NS) is 13.81 INR. This ARTNIRMAN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.70 INR, the upside of Art Nirman Ltd is -76.90%.
The range of the Intrinsic Value is 10.96 - 19.49 INR
Based on its market price of 59.70 INR and our intrinsic valuation, Art Nirman Ltd (ARTNIRMAN.NS) is overvalued by 76.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.96 - 19.49 | 13.81 | -76.9% |
| DCF (Growth 10y) | 11.11 - 18.39 | 13.58 | -77.3% |
| DCF (EBITDA 5y) | 14.92 - 30.27 | 17.98 | -69.9% |
| DCF (EBITDA 10y) | 13.12 - 24.66 | 15.66 | -73.8% |
| Fair Value | 3.99 - 3.99 | 3.99 | -93.31% |
| P/E | 15.32 - 23.90 | 18.05 | -69.8% |
| EV/EBITDA | 7.52 - 36.77 | 14.08 | -76.4% |
| EPV | 52.35 - 67.67 | 60.01 | 0.5% |
| DDM - Stable | 5.78 - 14.84 | 10.31 | -82.7% |
| DDM - Multi | 4.47 - 9.13 | 6.02 | -89.9% |
| Market Cap (mil) | 1,490.11 |
| Beta | 1.04 |
| Outstanding shares (mil) | 24.96 |
| Enterprise Value (mil) | 1,633.10 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.25% |
| Cost of Debt | 5.00% |
| WACC | 10.55% |