As of 2026-05-27, the Intrinsic Value of Amarjothi Spinning Mills Ltd (521097.BO) is 87.78 INR. This 521097.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 156.00 INR, the upside of Amarjothi Spinning Mills Ltd is -43.70%.
The range of the Intrinsic Value is 73.11 - 108.97 INR
Based on its market price of 156.00 INR and our intrinsic valuation, Amarjothi Spinning Mills Ltd (521097.BO) is overvalued by 43.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.11 - 108.97 | 87.78 | -43.7% |
| DCF (Growth 10y) | 96.07 - 134.30 | 111.90 | -28.3% |
| DCF (EBITDA 5y) | 124.15 - 187.49 | 140.85 | -9.7% |
| DCF (EBITDA 10y) | 125.13 - 183.33 | 142.77 | -8.5% |
| Fair Value | 131.63 - 131.63 | 131.63 | -15.62% |
| P/E | 128.20 - 199.06 | 159.84 | 2.5% |
| EV/EBITDA | 170.13 - 311.55 | 209.06 | 34.0% |
| EPV | 202.88 - 245.21 | 224.04 | 43.6% |
| DDM - Stable | 55.10 - 106.80 | 80.95 | -48.1% |
| DDM - Multi | 58.01 - 87.19 | 69.65 | -55.4% |
| Market Cap (mil) | 1,053.00 |
| Beta | 1.15 |
| Outstanding shares (mil) | 6.75 |
| Enterprise Value (mil) | 1,269.91 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.38% |
| Cost of Debt | 10.27% |
| WACC | 13.52% |