As of 2025-05-07, the Intrinsic Value of Piccadily Agro Industries Ltd (530305.BO) is 266.48 INR. This 530305.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 542.90 INR, the upside of Piccadily Agro Industries Ltd is -50.90%.
The range of the Intrinsic Value is 201.33 - 405.48 INR
Based on its market price of 542.90 INR and our intrinsic valuation, Piccadily Agro Industries Ltd (530305.BO) is overvalued by 50.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 201.33 - 405.48 | 266.48 | -50.9% |
| DCF (Growth 10y) | 274.69 - 548.00 | 362.69 | -33.2% |
| DCF (EBITDA 5y) | 281.02 - 411.36 | 321.33 | -40.8% |
| DCF (EBITDA 10y) | 343.38 - 545.49 | 412.00 | -24.1% |
| Fair Value | 280.44 - 280.44 | 280.44 | -48.34% |
| P/E | 120.62 - 288.07 | 188.04 | -65.4% |
| EV/EBITDA | 172.48 - 244.79 | 202.74 | -62.7% |
| EPV | 112.31 - 156.29 | 134.30 | -75.3% |
| DDM - Stable | 66.42 - 180.70 | 123.56 | -77.2% |
| DDM - Multi | 144.59 - 314.64 | 199.09 | -63.3% |
| Market Cap (mil) | 51,217.19 |
| Beta | 0.62 |
| Outstanding shares (mil) | 94.34 |
| Enterprise Value (mil) | 50,965.59 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.70% |
| Cost of Debt | 9.47% |
| WACC | 12.51% |