As of 2025-07-06, the Intrinsic Value of Prima Plastics Ltd (530589.BO) is 99.31 INR. This 530589.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 149.00 INR, the upside of Prima Plastics Ltd is -33.40%.
The range of the Intrinsic Value is 84.03 - 121.26 INR
Based on its market price of 149.00 INR and our intrinsic valuation, Prima Plastics Ltd (530589.BO) is overvalued by 33.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 84.03 - 121.26 | 99.31 | -33.4% |
| DCF (Growth 10y) | 114.11 - 160.21 | 133.19 | -10.6% |
| DCF (EBITDA 5y) | 190.59 - 281.14 | 225.09 | 51.1% |
| DCF (EBITDA 10y) | 187.70 - 282.08 | 224.31 | 50.5% |
| Fair Value | 330.28 - 330.28 | 330.28 | 121.67% |
| P/E | 349.76 - 415.34 | 383.21 | 157.2% |
| EV/EBITDA | 155.26 - 266.40 | 214.43 | 43.9% |
| EPV | 246.55 - 297.06 | 271.81 | 82.4% |
| DDM - Stable | 67.72 - 125.24 | 96.48 | -35.2% |
| DDM - Multi | 123.25 - 173.16 | 143.78 | -3.5% |
| Market Cap (mil) | 1,639.00 |
| Beta | 1.91 |
| Outstanding shares (mil) | 11.00 |
| Enterprise Value (mil) | 1,903.55 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.70% |
| Cost of Debt | 8.52% |
| WACC | 14.02% |