As of 2026-05-26, the Intrinsic Value of Amal Ltd (506597.BO) is 169.82 INR. This 506597.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 557.75 INR, the upside of Amal Ltd is -69.60%.
The range of the Intrinsic Value is 91.60 - 417.09 INR
Based on its market price of 557.75 INR and our intrinsic valuation, Amal Ltd (506597.BO) is overvalued by 69.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 91.60 - 417.09 | 169.82 | -69.6% |
| DCF (Growth 10y) | 388.06 - 1,602.84 | 677.47 | 21.5% |
| DCF (EBITDA 5y) | 693.39 - 1,237.28 | 929.78 | 66.7% |
| DCF (EBITDA 10y) | 938.59 - 2,160.62 | 1,420.99 | 154.8% |
| Fair Value | 240.30 - 240.30 | 240.30 | -56.92% |
| P/E | 338.30 - 599.55 | 436.92 | -21.7% |
| EV/EBITDA | 243.71 - 569.09 | 355.46 | -36.3% |
| EPV | 95.32 - 167.92 | 131.62 | -76.4% |
| DDM - Stable | 74.86 - 219.08 | 146.97 | -73.6% |
| DDM - Multi | 253.69 - 646.28 | 372.32 | -33.2% |
| Market Cap (mil) | 6,893.79 |
| Beta | 0.89 |
| Outstanding shares (mil) | 12.36 |
| Enterprise Value (mil) | 6,872.65 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.19% |
| Cost of Debt | 12.52% |
| WACC | 12.98% |