As of 2025-07-20, the Intrinsic Value of Asian Granito India Ltd (ASIANTILES.NS) is 43.86 INR. This ASIANTILES.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.89 INR, the upside of Asian Granito India Ltd is -30.30%.
The range of the Intrinsic Value is 36.47 - 55.14 INR
Based on its market price of 62.89 INR and our intrinsic valuation, Asian Granito India Ltd (ASIANTILES.NS) is overvalued by 30.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.47 - 55.14 | 43.86 | -30.3% |
| DCF (Growth 10y) | 38.84 - 55.57 | 45.58 | -27.5% |
| DCF (EBITDA 5y) | 98.16 - 144.72 | 121.73 | 93.6% |
| DCF (EBITDA 10y) | 77.06 - 120.26 | 97.49 | 55.0% |
| Fair Value | 45.86 - 45.86 | 45.86 | -27.08% |
| P/E | 30.08 - 65.93 | 41.45 | -34.1% |
| EV/EBITDA | 46.57 - 98.90 | 73.51 | 16.9% |
| EPV | (10.37) - (9.98) | (10.17) | -116.2% |
| DDM - Stable | 7.55 - 14.28 | 10.91 | -82.6% |
| DDM - Multi | 18.49 - 28.22 | 22.42 | -64.3% |
| Market Cap (mil) | 9,441.78 |
| Beta | 1.82 |
| Outstanding shares (mil) | 150.13 |
| Enterprise Value (mil) | 11,246.37 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.29% |
| Cost of Debt | 13.00% |
| WACC | 15.66% |