As of 2025-08-08, the Intrinsic Value of Prima Plastics Ltd (530589.BO) is 100.72 INR. This 530589.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 138.65 INR, the upside of Prima Plastics Ltd is -27.40%.
The range of the Intrinsic Value is 85.58 - 122.34 INR
Based on its market price of 138.65 INR and our intrinsic valuation, Prima Plastics Ltd (530589.BO) is overvalued by 27.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 85.58 - 122.34 | 100.72 | -27.4% |
| DCF (Growth 10y) | 116.40 - 161.72 | 135.24 | -2.5% |
| DCF (EBITDA 5y) | 189.65 - 245.41 | 207.65 | 49.8% |
| DCF (EBITDA 10y) | 188.70 - 253.68 | 212.08 | 53.0% |
| Fair Value | 330.28 - 330.28 | 330.28 | 138.21% |
| P/E | 290.86 - 381.56 | 329.84 | 137.9% |
| EV/EBITDA | 152.34 - 294.42 | 206.67 | 49.1% |
| EPV | 250.37 - 298.97 | 274.67 | 98.1% |
| DDM - Stable | 68.89 - 126.39 | 97.64 | -29.6% |
| DDM - Multi | 125.72 - 174.93 | 146.06 | 5.3% |
| Market Cap (mil) | 1,525.15 |
| Beta | 1.91 |
| Outstanding shares (mil) | 11.00 |
| Enterprise Value (mil) | 1,789.70 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.51% |
| Cost of Debt | 8.52% |
| WACC | 13.88% |