As of 2025-07-04, the Intrinsic Value of Antony Waste Handling Cell Ltd (AWHCL.NS) is 344.10 INR. This AWHCL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 681.00 INR, the upside of Antony Waste Handling Cell Ltd is -49.50%.
The range of the Intrinsic Value is 255.43 - 495.89 INR
Based on its market price of 681.00 INR and our intrinsic valuation, Antony Waste Handling Cell Ltd (AWHCL.NS) is overvalued by 49.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 255.43 - 495.89 | 344.10 | -49.5% |
| DCF (Growth 10y) | 315.62 - 569.39 | 410.57 | -39.7% |
| DCF (EBITDA 5y) | 781.88 - 995.15 | 908.93 | 33.5% |
| DCF (EBITDA 10y) | 660.75 - 953.48 | 812.01 | 19.2% |
| Fair Value | 752.46 - 752.46 | 752.46 | 10.49% |
| P/E | 333.49 - 694.21 | 520.74 | -23.5% |
| EV/EBITDA | 626.19 - 1,642.67 | 962.85 | 41.4% |
| EPV | 357.81 - 506.10 | 431.96 | -36.6% |
| DDM - Stable | 137.48 - 294.20 | 215.84 | -68.3% |
| DDM - Multi | 181.78 - 317.37 | 232.51 | -65.9% |
| Market Cap (mil) | 19,313.16 |
| Beta | 1.90 |
| Outstanding shares (mil) | 28.36 |
| Enterprise Value (mil) | 23,045.10 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.77% |
| Cost of Debt | 10.21% |
| WACC | 14.42% |