As of 2026-05-26, the Intrinsic Value of ABM Knowledgeware Ltd (531161.BO) is 81.88 INR. This 531161.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 238.00 INR, the upside of ABM Knowledgeware Ltd is -65.60%.
The range of the Intrinsic Value is 66.40 - 113.62 INR
Based on its market price of 238.00 INR and our intrinsic valuation, ABM Knowledgeware Ltd (531161.BO) is overvalued by 65.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 66.40 - 113.62 | 81.88 | -65.6% |
| DCF (Growth 10y) | 69.53 - 113.74 | 84.17 | -64.6% |
| DCF (EBITDA 5y) | 173.73 - 281.41 | 197.52 | -17.0% |
| DCF (EBITDA 10y) | 158.89 - 275.03 | 187.88 | -21.1% |
| Fair Value | 28.45 - 28.45 | 28.45 | -88.05% |
| P/E | 96.96 - 162.62 | 128.63 | -46.0% |
| EV/EBITDA | 114.54 - 239.61 | 175.37 | -26.3% |
| EPV | (9.17) - (15.18) | (12.17) | -105.1% |
| DDM - Stable | 24.99 - 61.64 | 43.32 | -81.8% |
| DDM - Multi | 51.52 - 98.66 | 67.66 | -71.6% |
| Market Cap (mil) | 4,760.00 |
| Beta | 1.48 |
| Outstanding shares (mil) | 20.00 |
| Enterprise Value (mil) | 4,534.85 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.12% |
| Cost of Debt | 7.46% |
| WACC | 10.95% |