As of 2025-07-04, the Intrinsic Value of Arvind Smartspaces Ltd (ARVSMART.NS) is 309.83 INR. This ARVSMART.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 678.50 INR, the upside of Arvind Smartspaces Ltd is -54.30%.
The range of the Intrinsic Value is 123.41 - 557.35 INR
Based on its market price of 678.50 INR and our intrinsic valuation, Arvind Smartspaces Ltd (ARVSMART.NS) is overvalued by 54.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,067.97) - (651.17) | (767.69) | -213.1% |
| DCF (Growth 10y) | (600.28) - (747.09) | (652.85) | -196.2% |
| DCF (EBITDA 5y) | 123.41 - 557.35 | 309.83 | -54.3% |
| DCF (EBITDA 10y) | 51.20 - 925.18 | 382.31 | -43.7% |
| Fair Value | 603.78 - 603.78 | 603.78 | -11.01% |
| P/E | 362.27 - 593.90 | 478.11 | -29.5% |
| EV/EBITDA | 343.09 - 566.97 | 460.34 | -32.2% |
| EPV | 66.02 - 155.02 | 110.52 | -83.7% |
| DDM - Stable | 99.76 - 338.72 | 219.24 | -67.7% |
| DDM - Multi | 266.99 - 787.77 | 408.47 | -39.8% |
| Market Cap (mil) | 31,041.38 |
| Beta | 1.92 |
| Outstanding shares (mil) | 45.75 |
| Enterprise Value (mil) | 33,344.09 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.68% |
| Cost of Debt | 12.26% |
| WACC | 15.05% |