ATALREAL.NS
Atal Realtech Ltd
Price:
14.89
INR
Volume:
762,030
India | Construction
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
ATALREAL.NS Intrinsic Value
-42.7 %
Upside
What is the intrinsic value of ATALREAL.NS?
As of 2025-05-16, the Intrinsic Value of Atal Realtech Ltd (ATALREAL.NS) is 8.53 INR. This ATALREAL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.89 INR, the upside of Atal Realtech Ltd is -42.7%.
The range of the Intrinsic Value is 6.62 - 12.09 INR.
Is ATALREAL.NS undervalued or overvalued?
Based on its market price of 14.89 INR and our intrinsic valuation, Atal Realtech Ltd (ATALREAL.NS) is overvalued by 42.7%.
14.89 INR
Stock Price
8.53 INR
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | 6.62 - 12.09 | 8.53 | -42.7% | |
| DCF (Growth Exit 10Y) | 8.04 - 14.01 | 10.15 | -31.9% | |
| DCF (EBITDA Exit 5Y) | 12.83 - 18 | 15.66 | 5.1% | |
| DCF (EBITDA Exit 10Y) | 12.54 - 18.79 | 15.67 | 5.2% | |
| Peter Lynch Fair Value | 4.89 - 4.89 | 4.89 | -67.18% | |
| P/E Multiples | 4.9 - 7.6 | 6.19 | -58.4% | |
| EV/EBITDA Multiples | 6.93 - 9.78 | 8.64 | -42.0% | |
| Earnings Power Value | 2.49 - 3.29 | 2.89 | -80.6% | |
| Dividend Discount Model - Stable | 1.25 - 2.82 | 2.04 | -86.3% | |
| Dividend Discount Model - Multi Stages | 4.12 - 7.42 | 5.31 | -64.3% | |
| Market Cap (mil) | 1,653 |
| Beta | 0.11 |
| Outstanding shares (mil) | 111 |
| Enterprise Value (mil) | 1,653 |
| Market risk premium | 8.8% |
| Cost of Equity | 11.55% |
| Cost of Debt | 15.95% |
| WACC | 11.5% |