As of 2025-06-28, the Intrinsic Value of Automotive Stampings and Assemblies Ltd (ASAL.NS) is 418.04 INR. This ASAL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 571.90 INR, the upside of Automotive Stampings and Assemblies Ltd is -26.90%.
The range of the Intrinsic Value is 335.87 - 544.42 INR
Based on its market price of 571.90 INR and our intrinsic valuation, Automotive Stampings and Assemblies Ltd (ASAL.NS) is overvalued by 26.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 335.87 - 544.42 | 418.04 | -26.9% |
| DCF (Growth 10y) | 484.20 - 756.54 | 592.61 | 3.6% |
| DCF (EBITDA 5y) | 418.82 - 586.03 | 483.72 | -15.4% |
| DCF (EBITDA 10y) | 542.73 - 780.79 | 638.83 | 11.7% |
| Fair Value | 264.49 - 264.49 | 264.49 | -53.75% |
| P/E | 199.10 - 472.90 | 321.88 | -43.7% |
| EV/EBITDA | 100.70 - 234.99 | 166.59 | -70.9% |
| EPV | 254.12 - 338.28 | 296.20 | -48.2% |
| DDM - Stable | 45.79 - 90.67 | 68.23 | -88.1% |
| DDM - Multi | 228.93 - 367.86 | 283.51 | -50.4% |
| Market Cap (mil) | 9,070.33 |
| Beta | 1.38 |
| Outstanding shares (mil) | 15.86 |
| Enterprise Value (mil) | 10,513.21 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.34% |
| Cost of Debt | 9.13% |
| WACC | 15.50% |