As of 2025-09-07, the Intrinsic Value of Autoline Industries Ltd (AUTOIND.NS) is 109.91 INR. This AUTOIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 74.00 INR, the upside of Autoline Industries Ltd is 48.50%.
The range of the Intrinsic Value is 86.39 - 144.04 INR
Based on its market price of 74.00 INR and our intrinsic valuation, Autoline Industries Ltd (AUTOIND.NS) is undervalued by 48.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 86.39 - 144.04 | 109.91 | 48.5% |
| DCF (Growth 10y) | 121.06 - 186.87 | 148.24 | 100.3% |
| DCF (EBITDA 5y) | 200.80 - 344.51 | 274.70 | 271.2% |
| DCF (EBITDA 10y) | 197.02 - 337.93 | 265.00 | 258.1% |
| Fair Value | 160.81 - 160.81 | 160.81 | 117.31% |
| P/E | 122.38 - 196.83 | 130.26 | 76.0% |
| EV/EBITDA | 117.54 - 217.68 | 168.55 | 127.8% |
| EPV | 31.74 - 49.24 | 40.49 | -45.3% |
| DDM - Stable | 23.81 - 42.91 | 33.36 | -54.9% |
| DDM - Multi | 58.13 - 84.32 | 69.02 | -6.7% |
| Market Cap (mil) | 3,358.12 |
| Beta | 2.15 |
| Outstanding shares (mil) | 45.38 |
| Enterprise Value (mil) | 5,924.52 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.20% |
| Cost of Debt | 11.10% |
| WACC | 16.20% |