Expanding Zinc And Aluminum And Renewables Will Ensure Long-Term Value

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Consensus Narrative from 15 Analysts

Published

10 Nov 24

Updated

07 Aug 25

AnalystConsensusTarget's Fair Value

₹506.20

13.3% undervalued

07 Aug

₹438.75

Loading

1Y

4.4%

7D

-0.4%

Author's Valuation

₹506.2

13.3% undervalued

AnalystConsensusTarget Fair Value

Shared on01 May 25
Fair value Decreased 6.73%

Shared on23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25
Fair value Decreased 0.32%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25
Fair value Decreased 0.69%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on02 Apr 25
Fair value Increased 3.39%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25
Fair value Decreased 0.18%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on12 Mar 25
Fair value Increased 3.91%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

₹506.2

13.3% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

6.61%

Metals and Mining revenue growth rate

1.83%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

14.88%

Calculation

₹234.09b

Earnings '28

x

14.94x

PE Ratio '28

=

₹3.50t

Market Cap '28

₹3.50t

Market Cap '28

/

4.57b

No. shares '28

=

₹765.47

Share Price '28

₹765.47 Share Price '28

Discounted to 2025 @ 14.81% p.a.

=

₹505.86

Fair Value '25