As of 2025-07-09, the Intrinsic Value of Ashoka Buildcon Ltd (ASHOKA.NS) is 452.11 INR. This ASHOKA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 206.08 INR, the upside of Ashoka Buildcon Ltd is 119.40%.
The range of the Intrinsic Value is 371.36 - 577.42 INR
Based on its market price of 206.08 INR and our intrinsic valuation, Ashoka Buildcon Ltd (ASHOKA.NS) is undervalued by 119.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 371.36 - 577.42 | 452.11 | 119.4% |
| DCF (Growth 10y) | 400.79 - 612.97 | 484.66 | 135.2% |
| DCF (EBITDA 5y) | 568.31 - 1,265.04 | 921.64 | 347.2% |
| DCF (EBITDA 10y) | 497.21 - 1,040.09 | 743.19 | 260.6% |
| Fair Value | 1,508.71 - 1,508.71 | 1,508.71 | 632.10% |
| P/E | 254.96 - 1,053.68 | 500.10 | 142.7% |
| EV/EBITDA | 531.41 - 1,948.78 | 1,181.43 | 473.3% |
| EPV | 277.71 - 426.01 | 351.86 | 70.7% |
| DDM - Stable | 162.34 - 310.12 | 236.23 | 14.6% |
| DDM - Multi | 64.94 - 109.01 | 82.33 | -60.0% |
| Market Cap (mil) | 57,850.78 |
| Beta | 1.53 |
| Outstanding shares (mil) | 280.72 |
| Enterprise Value (mil) | 76,054.78 |
| Market risk premium | 8.31% |
| Cost of Equity | 22.27% |
| Cost of Debt | 12.45% |
| WACC | 15.46% |