ASAL.NS
Automotive Stampings and Assemblies Ltd
Price:  
480.70 
INR
Volume:  
42,071.00
India | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ASAL.NS Intrinsic Value

-13.10 %
Upside

What is the intrinsic value of ASAL.NS?

As of 2025-06-06, the Intrinsic Value of Automotive Stampings and Assemblies Ltd (ASAL.NS) is 417.87 INR. This ASAL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 480.70 INR, the upside of Automotive Stampings and Assemblies Ltd is -13.10%.

The range of the Intrinsic Value is 336.16 - 543.22 INR

Is ASAL.NS undervalued or overvalued?

Based on its market price of 480.70 INR and our intrinsic valuation, Automotive Stampings and Assemblies Ltd (ASAL.NS) is overvalued by 13.10%.

480.70 INR
Stock Price
417.87 INR
Intrinsic Value
Intrinsic Value Details

ASAL.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 336.16 - 543.22 417.87 -13.1%
DCF (Growth 10y) 484.64 - 754.83 592.36 23.2%
DCF (EBITDA 5y) 510.85 - 741.09 609.86 26.9%
DCF (EBITDA 10y) 614.99 - 920.43 744.81 54.9%
Fair Value 264.49 - 264.49 264.49 -44.98%
P/E 190.22 - 349.93 273.18 -43.2%
EV/EBITDA 156.39 - 295.43 215.82 -55.1%
EPV 254.32 - 337.73 296.02 -38.4%
DDM - Stable 45.34 - 89.48 67.41 -86.0%
DDM - Multi 225.89 - 361.91 279.43 -41.9%

ASAL.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,623.90
Beta 1.36
Outstanding shares (mil) 15.86
Enterprise Value (mil) 9,066.78
Market risk premium 8.31%
Cost of Equity 16.49%
Cost of Debt 9.13%
WACC 15.51%