ASTRAL.NS
Astral Poly Technik Ltd
Price:  
1,316.10 
INR
Volume:  
406,862.00
India | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ASTRAL.NS Intrinsic Value

-64.80 %
Upside

What is the intrinsic value of ASTRAL.NS?

As of 2025-05-04, the Intrinsic Value of Astral Poly Technik Ltd (ASTRAL.NS) is 463.34 INR. This ASTRAL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,316.10 INR, the upside of Astral Poly Technik Ltd is -64.80%.

The range of the Intrinsic Value is 375.22 - 614.02 INR

Is ASTRAL.NS undervalued or overvalued?

Based on its market price of 1,316.10 INR and our intrinsic valuation, Astral Poly Technik Ltd (ASTRAL.NS) is overvalued by 64.80%.

1,316.10 INR
Stock Price
463.34 INR
Intrinsic Value
Intrinsic Value Details

ASTRAL.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 375.22 - 614.02 463.34 -64.8%
DCF (Growth 10y) 585.48 - 967.52 727.42 -44.7%
DCF (EBITDA 5y) 579.06 - 1,418.27 984.91 -25.2%
DCF (EBITDA 10y) 771.43 - 1,863.46 1,261.71 -4.1%
Fair Value 483.16 - 483.16 483.16 -63.29%
P/E 566.13 - 883.66 696.37 -47.1%
EV/EBITDA 274.68 - 691.48 449.68 -65.8%
EPV 107.52 - 136.71 122.11 -90.7%
DDM - Stable 99.74 - 219.42 159.58 -87.9%
DDM - Multi 326.26 - 557.62 411.67 -68.7%

ASTRAL.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 353,543.94
Beta 0.99
Outstanding shares (mil) 268.63
Enterprise Value (mil) 351,952.94
Market risk premium 8.31%
Cost of Equity 14.89%
Cost of Debt 15.05%
WACC 14.88%