As of 2025-07-07, the Intrinsic Value of AVG Logistics Ltd (AVG.NS) is 184.22 INR. This AVG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 286.70 INR, the upside of AVG Logistics Ltd is -35.70%.
The range of the Intrinsic Value is 129.16 - 273.78 INR
Based on its market price of 286.70 INR and our intrinsic valuation, AVG Logistics Ltd (AVG.NS) is overvalued by 35.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 129.16 - 273.78 | 184.22 | -35.7% |
| DCF (Growth 10y) | 180.29 - 337.82 | 241.03 | -15.9% |
| DCF (EBITDA 5y) | 440.68 - 562.77 | 500.69 | 74.6% |
| DCF (EBITDA 10y) | 397.01 - 574.48 | 479.45 | 67.2% |
| Fair Value | 646.89 - 646.89 | 646.89 | 125.63% |
| P/E | 416.39 - 950.68 | 664.30 | 131.7% |
| EV/EBITDA | 263.74 - 488.62 | 341.69 | 19.2% |
| EPV | 454.51 - 634.50 | 544.51 | 89.9% |
| DDM - Stable | 106.50 - 197.40 | 151.95 | -47.0% |
| DDM - Multi | 103.79 - 151.07 | 123.15 | -57.0% |
| Market Cap (mil) | 4,317.70 |
| Beta | 1.16 |
| Outstanding shares (mil) | 15.06 |
| Enterprise Value (mil) | 6,444.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.40% |
| Cost of Debt | 11.12% |
| WACC | 13.56% |