As of 2025-06-16, the Intrinsic Value of Axiscades Technologies Ltd (AXISCADES.NS) is 424.45 INR. This AXISCADES.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,159.40 INR, the upside of Axiscades Technologies Ltd is -63.40%.
The range of the Intrinsic Value is 319.43 - 633.85 INR
Based on its market price of 1,159.40 INR and our intrinsic valuation, Axiscades Technologies Ltd (AXISCADES.NS) is overvalued by 63.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 319.43 - 633.85 | 424.45 | -63.4% |
| DCF (Growth 10y) | 504.35 - 974.89 | 662.65 | -42.8% |
| DCF (EBITDA 5y) | 375.67 - 765.14 | 485.38 | -58.1% |
| DCF (EBITDA 10y) | 532.67 - 1,050.68 | 684.28 | -41.0% |
| Fair Value | 440.85 - 440.85 | 440.85 | -61.98% |
| P/E | 176.07 - 311.99 | 225.36 | -80.6% |
| EV/EBITDA | 207.95 - 532.10 | 300.93 | -74.0% |
| EPV | 318.17 - 414.48 | 366.32 | -68.4% |
| DDM - Stable | 143.74 - 328.99 | 236.36 | -79.6% |
| DDM - Multi | 290.26 - 517.54 | 372.08 | -67.9% |
| Market Cap (mil) | 49,274.50 |
| Beta | 1.70 |
| Outstanding shares (mil) | 42.50 |
| Enterprise Value (mil) | 50,960.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 10.71% |
| Cost of Debt | 19.17% |
| WACC | 10.87% |