As of 2025-06-30, the Intrinsic Value of Atal Realtech Ltd (ATALREAL.NS) is 7.78 INR. This ATALREAL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.64 INR, the upside of Atal Realtech Ltd is -60.40%.
The range of the Intrinsic Value is 5.61 - 11.80 INR
Based on its market price of 19.64 INR and our intrinsic valuation, Atal Realtech Ltd (ATALREAL.NS) is overvalued by 60.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.61 - 11.80 | 7.78 | -60.4% |
| DCF (Growth 10y) | 5.06 - 9.60 | 6.68 | -66.0% |
| DCF (EBITDA 5y) | 8.10 - 12.47 | 9.91 | -49.5% |
| DCF (EBITDA 10y) | 7.51 - 11.86 | 9.31 | -52.6% |
| Fair Value | 3.69 - 3.69 | 3.69 | -81.19% |
| P/E | 7.61 - 11.72 | 8.64 | -56.0% |
| EV/EBITDA | 6.21 - 10.86 | 8.11 | -58.7% |
| EPV | 11.48 - 14.58 | 13.03 | -33.7% |
| DDM - Stable | 2.30 - 5.22 | 3.76 | -80.9% |
| DDM - Multi | 3.50 - 6.27 | 4.50 | -77.1% |
| Market Cap (mil) | 2,180.43 |
| Beta | 0.53 |
| Outstanding shares (mil) | 111.02 |
| Enterprise Value (mil) | 2,338.75 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.60% |
| Cost of Debt | 13.25% |
| WACC | 11.45% |