As of 2025-06-24, the Intrinsic Value of Lumax AutoTechnologies Ltd (LUMAXTECH.NS) is 721.96 INR. This LUMAXTECH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,117.55 INR, the upside of Lumax AutoTechnologies Ltd is -35.40%.
The range of the Intrinsic Value is 591.13 - 919.30 INR
Based on its market price of 1,117.55 INR and our intrinsic valuation, Lumax AutoTechnologies Ltd (LUMAXTECH.NS) is overvalued by 35.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 591.13 - 919.30 | 721.96 | -35.4% |
| DCF (Growth 10y) | 921.46 - 1,396.87 | 1,112.72 | -0.4% |
| DCF (EBITDA 5y) | 1,081.76 - 1,335.64 | 1,220.12 | 9.2% |
| DCF (EBITDA 10y) | 1,286.86 - 1,711.65 | 1,497.76 | 34.0% |
| Fair Value | 652.03 - 652.03 | 652.03 | -41.66% |
| P/E | 497.63 - 738.01 | 625.23 | -44.1% |
| EV/EBITDA | 471.97 - 592.18 | 540.77 | -51.6% |
| EPV | 130.62 - 183.33 | 156.97 | -86.0% |
| DDM - Stable | 117.52 - 214.94 | 166.23 | -85.1% |
| DDM - Multi | 517.63 - 734.20 | 607.21 | -45.7% |
| Market Cap (mil) | 76,172.21 |
| Beta | 1.20 |
| Outstanding shares (mil) | 68.16 |
| Enterprise Value (mil) | 84,397.48 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.23% |
| Cost of Debt | 13.47% |
| WACC | 16.50% |