As of 2026-04-04, the Intrinsic Value of Aster DM Healthcare Ltd (ASTERDM.NS) is 244.09 INR. This ASTERDM.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 658.10 INR, the upside of Aster DM Healthcare Ltd is -62.90%.
The range of the Intrinsic Value is 192.54 - 334.32 INR
Based on its market price of 658.10 INR and our intrinsic valuation, Aster DM Healthcare Ltd (ASTERDM.NS) is overvalued by 62.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 192.54 - 334.32 | 244.09 | -62.9% |
| DCF (Growth 10y) | 314.72 - 538.63 | 396.74 | -39.7% |
| DCF (EBITDA 5y) | 449.60 - 713.63 | 557.42 | -15.3% |
| DCF (EBITDA 10y) | 562.49 - 953.36 | 719.21 | 9.3% |
| Fair Value | 158.25 - 158.25 | 158.25 | -75.95% |
| P/E | 205.98 - 461.00 | 303.52 | -53.9% |
| EV/EBITDA | 224.32 - 366.63 | 300.71 | -54.3% |
| EPV | 302.36 - 389.12 | 345.74 | -47.5% |
| DDM - Stable | 34.73 - 76.36 | 55.54 | -91.6% |
| DDM - Multi | 200.48 - 325.37 | 246.77 | -62.5% |
| Market Cap (mil) | 340,198.22 |
| Beta | 0.71 |
| Outstanding shares (mil) | 516.94 |
| Enterprise Value (mil) | 348,350.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.11% |
| Cost of Debt | 5.73% |
| WACC | 13.59% |