As of 2026-05-26, the Intrinsic Value of Amrit Corp Ltd (507525.BO) is 475.21 INR. This 507525.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 938.00 INR, the upside of Amrit Corp Ltd is -49.30%.
The range of the Intrinsic Value is 396.06 - 595.31 INR
Based on its market price of 938.00 INR and our intrinsic valuation, Amrit Corp Ltd (507525.BO) is overvalued by 49.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 396.06 - 595.31 | 475.21 | -49.3% |
| DCF (Growth 10y) | 488.23 - 709.13 | 577.07 | -38.5% |
| DCF (EBITDA 5y) | 526.99 - 884.34 | 681.58 | -27.3% |
| DCF (EBITDA 10y) | 578.13 - 936.09 | 728.74 | -22.3% |
| Fair Value | 215.94 - 215.94 | 215.94 | -76.98% |
| P/E | 437.02 - 624.20 | 503.45 | -46.3% |
| EV/EBITDA | 400.43 - 855.12 | 560.49 | -40.2% |
| EPV | (59.68) - (58.33) | (59.01) | -106.3% |
| DDM - Stable | 207.28 - 391.12 | 299.20 | -68.1% |
| DDM - Multi | 290.46 - 435.17 | 349.09 | -62.8% |
| Market Cap (mil) | 2,851.52 |
| Beta | 0.58 |
| Outstanding shares (mil) | 3.04 |
| Enterprise Value (mil) | 3,050.12 |
| Market risk premium | 6.92% |
| Cost of Equity | 14.26% |
| Cost of Debt | 12.43% |
| WACC | 13.94% |