As of 2026-04-03, the Intrinsic Value of Atul Auto Ltd (ATULAUTO.NS) is 557.16 INR. This ATULAUTO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 408.90 INR, the upside of Atul Auto Ltd is 36.30%.
The range of the Intrinsic Value is 419.36 - 763.12 INR
Based on its market price of 408.90 INR and our intrinsic valuation, Atul Auto Ltd (ATULAUTO.NS) is undervalued by 36.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 419.36 - 763.12 | 557.16 | 36.3% |
| DCF (Growth 10y) | 773.96 - 1,232.87 | 960.21 | 134.8% |
| DCF (EBITDA 5y) | 1,910.55 - 3,163.12 | 2,624.62 | 541.9% |
| DCF (EBITDA 10y) | 1,813.13 - 3,113.37 | 2,496.74 | 510.6% |
| Fair Value | 152.84 - 152.84 | 152.84 | -62.62% |
| P/E | 217.08 - 415.19 | 301.45 | -26.3% |
| EV/EBITDA | 82.25 - 345.43 | 201.48 | -50.7% |
| EPV | 4.52 - 15.12 | 9.82 | -97.6% |
| DDM - Stable | 55.19 - 104.38 | 79.78 | -80.5% |
| DDM - Multi | 700.45 - 1,038.35 | 837.23 | 104.8% |
| Market Cap (mil) | 11,346.97 |
| Beta | 1.36 |
| Outstanding shares (mil) | 27.75 |
| Enterprise Value (mil) | 12,730.27 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.79% |
| Cost of Debt | 5.00% |
| WACC | 15.60% |