As of 2025-06-03, the Intrinsic Value of Pioneer Agro Extracts Ltd (519439.BO) is (10.19) INR. This 519439.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.75 INR, the upside of Pioneer Agro Extracts Ltd is -154.40%.
The range of the Intrinsic Value is (12.44) - (8.72) INR
Based on its market price of 18.75 INR and our intrinsic valuation, Pioneer Agro Extracts Ltd (519439.BO) is overvalued by 154.40%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (12.44) - (8.72) | (10.19) | -154.4% |
| DCF (Growth 10y) | (7.45) - (9.66) | (8.33) | -144.4% |
| DCF (EBITDA 5y) | (8.79) - (12.31) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (7.42) - (9.49) | (1,234.50) | -123450.0% |
| Fair Value | -1.54 - -1.54 | -1.54 | -108.19% |
| P/E | (1.44) - (2.27) | (1.83) | -109.8% |
| EV/EBITDA | (14.67) - (17.94) | (15.90) | -184.8% |
| EPV | (1.58) - (1.74) | (1.66) | -108.9% |
| DDM - Stable | (0.30) - (0.56) | (0.43) | -102.3% |
| DDM - Multi | 1.30 - 1.88 | 1.53 | -91.8% |
| Market Cap (mil) | 81.19 |
| Beta | 3.55 |
| Outstanding shares (mil) | 4.33 |
| Enterprise Value (mil) | 80.88 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.04% |
| Cost of Debt | 7.00% |
| WACC | 11.30% |