As of 2025-06-10, the Intrinsic Value of Panasonic Carbon India Co Ltd (508941.BO) is 589.21 INR. This 508941.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 576.10 INR, the upside of Panasonic Carbon India Co Ltd is 2.30%.
The range of the Intrinsic Value is 453.66 - 828.13 INR
Based on its market price of 576.10 INR and our intrinsic valuation, Panasonic Carbon India Co Ltd (508941.BO) is undervalued by 2.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 453.66 - 828.13 | 589.21 | 2.3% |
| DCF (Growth 10y) | 478.54 - 803.09 | 596.99 | 3.6% |
| DCF (EBITDA 5y) | 551.80 - 1,319.68 | 732.75 | 27.2% |
| DCF (EBITDA 10y) | 564.52 - 1,223.96 | 725.09 | 25.9% |
| Fair Value | 288.33 - 288.33 | 288.33 | -49.95% |
| P/E | 553.88 - 1,065.85 | 810.48 | 40.7% |
| EV/EBITDA | 698.84 - 1,648.72 | 1,028.92 | 78.6% |
| EPV | 295.36 - 339.48 | 317.43 | -44.9% |
| DDM - Stable | 213.72 - 410.29 | 312.00 | -45.8% |
| DDM - Multi | 236.05 - 344.44 | 279.62 | -51.5% |
| Market Cap (mil) | 2,765.28 |
| Beta | 0.77 |
| Outstanding shares (mil) | 4.80 |
| Enterprise Value (mil) | 2,744.52 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.37% |
| Cost of Debt | 5.00% |
| WACC | 9.54% |