As of 2025-06-25, the Intrinsic Value of Astral Poly Technik Ltd (ASTRAL.NS) is 502.92 INR. This ASTRAL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,501.00 INR, the upside of Astral Poly Technik Ltd is -66.50%.
The range of the Intrinsic Value is 387.83 - 726.97 INR
Based on its market price of 1,501.00 INR and our intrinsic valuation, Astral Poly Technik Ltd (ASTRAL.NS) is overvalued by 66.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 387.83 - 726.97 | 502.92 | -66.5% |
| DCF (Growth 10y) | 550.89 - 1,043.16 | 719.28 | -52.1% |
| DCF (EBITDA 5y) | 738.82 - 1,896.02 | 1,287.09 | -14.3% |
| DCF (EBITDA 10y) | 836.21 - 2,225.62 | 1,437.24 | -4.2% |
| Fair Value | 361.22 - 361.22 | 361.22 | -75.93% |
| P/E | 792.40 - 1,104.00 | 941.91 | -37.2% |
| EV/EBITDA | 380.77 - 918.78 | 596.19 | -60.3% |
| EPV | 154.99 - 213.14 | 184.06 | -87.7% |
| DDM - Stable | 99.88 - 250.09 | 174.99 | -88.3% |
| DDM - Multi | 305.17 - 614.29 | 409.90 | -72.7% |
| Market Cap (mil) | 403,213.62 |
| Beta | 1.07 |
| Outstanding shares (mil) | 268.63 |
| Enterprise Value (mil) | 401,622.62 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.34% |
| Cost of Debt | 18.54% |
| WACC | 14.34% |