As of 2025-07-21, the Intrinsic Value of Ashok Leyland Ltd (ASHOKLEY.NS) is 91.51 INR. This ASHOKLEY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 123.75 INR, the upside of Ashok Leyland Ltd is -26.10%.
The range of the Intrinsic Value is 54.07 - 165.86 INR
Based on its market price of 123.75 INR and our intrinsic valuation, Ashok Leyland Ltd (ASHOKLEY.NS) is overvalued by 26.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 54.07 - 165.86 | 91.51 | -26.1% |
| DCF (Growth 10y) | 69.43 - 182.28 | 107.86 | -12.8% |
| DCF (EBITDA 5y) | 256.29 - 406.82 | 306.79 | 147.9% |
| DCF (EBITDA 10y) | 201.02 - 372.02 | 261.84 | 111.6% |
| Fair Value | 131.03 - 131.03 | 131.03 | 5.89% |
| P/E | 135.50 - 229.05 | 167.39 | 35.3% |
| EV/EBITDA | 116.19 - 364.10 | 222.69 | 80.0% |
| EPV | (6.08) - 19.16 | 6.54 | -94.7% |
| DDM - Stable | 22.42 - 51.14 | 36.78 | -70.3% |
| DDM - Multi | 50.63 - 86.60 | 63.66 | -48.6% |
| Market Cap (mil) | 733,545.00 |
| Beta | 1.18 |
| Outstanding shares (mil) | 5,927.64 |
| Enterprise Value (mil) | 1,160,532.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.79% |
| Cost of Debt | 5.73% |
| WACC | 13.56% |