As of 2025-05-12, the Intrinsic Value of Avanti Feeds Ltd (AVANTIFEED.NS) is 537.60 INR. This AVANTIFEED.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 871.90 INR, the upside of Avanti Feeds Ltd is -38.30%.
The range of the Intrinsic Value is 474.49 - 626.96 INR
Based on its market price of 871.90 INR and our intrinsic valuation, Avanti Feeds Ltd (AVANTIFEED.NS) is overvalued by 38.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 474.49 - 626.96 | 537.60 | -38.3% |
| DCF (Growth 10y) | 574.54 - 744.14 | 645.65 | -25.9% |
| DCF (EBITDA 5y) | 763.38 - 1,060.33 | 880.94 | 1.0% |
| DCF (EBITDA 10y) | 757.89 - 1,056.83 | 877.86 | 0.7% |
| Fair Value | 325.01 - 325.01 | 325.01 | -62.72% |
| P/E | 428.75 - 817.11 | 595.36 | -31.7% |
| EV/EBITDA | 506.61 - 742.06 | 578.70 | -33.6% |
| EPV | 144.42 - 162.57 | 153.50 | -82.4% |
| DDM - Stable | 146.42 - 267.04 | 206.73 | -76.3% |
| DDM - Multi | 352.31 - 494.37 | 411.14 | -52.8% |
| Market Cap (mil) | 118,796.38 |
| Beta | 1.57 |
| Outstanding shares (mil) | 136.25 |
| Enterprise Value (mil) | 112,070.84 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.39% |
| Cost of Debt | 34.81% |
| WACC | 17.40% |