As of 2025-05-31, the Intrinsic Value of Arvind Fashions Ltd (ARVINDFASN.NS) is 276.66 INR. This ARVINDFASN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 460.45 INR, the upside of Arvind Fashions Ltd is -39.90%.
The range of the Intrinsic Value is 220.34 - 364.09 INR
Based on its market price of 460.45 INR and our intrinsic valuation, Arvind Fashions Ltd (ARVINDFASN.NS) is overvalued by 39.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 220.34 - 364.09 | 276.66 | -39.9% |
| DCF (Growth 10y) | 297.07 - 451.60 | 358.20 | -22.2% |
| DCF (EBITDA 5y) | 183.29 - 271.21 | 200.89 | -56.4% |
| DCF (EBITDA 10y) | 250.79 - 342.96 | 275.15 | -40.2% |
| Fair Value | 30.72 - 30.72 | 30.72 | -93.33% |
| P/E | 61.68 - 141.58 | 95.43 | -79.3% |
| EV/EBITDA | 85.18 - 239.83 | 140.81 | -69.4% |
| EPV | 294.42 - 351.64 | 323.03 | -29.8% |
| DDM - Stable | 36.89 - 73.28 | 55.08 | -88.0% |
| DDM - Multi | 175.85 - 266.25 | 211.43 | -54.1% |
| Market Cap (mil) | 61,391.80 |
| Beta | 1.39 |
| Outstanding shares (mil) | 133.33 |
| Enterprise Value (mil) | 71,612.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.10% |
| Cost of Debt | 8.00% |
| WACC | 12.05% |