What is the intrinsic value of 530695.BO?

As of 2025-07-08, the Intrinsic Value of Prime Property Development Corp Ltd (530695.BO) is 34.59 INR. This 530695.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.71 INR, the upside of Prime Property Development Corp Ltd is -5.80%.

The range of the Intrinsic Value is 31.90 - 38.91 INR

Is 530695.BO undervalued or overvalued?

Based on its market price of 36.71 INR and our intrinsic valuation, Prime Property Development Corp Ltd (530695.BO) is overvalued by 5.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	31.90 - 38.91	34.59	-5.8%
DCF (Growth 10y)	34.11 - 41.16	36.85	0.4%
DCF (EBITDA 5y)	77.56 - 122.57	95.99	161.5%
DCF (EBITDA 10y)	61.89 - 98.01	76.35	108.0%
Fair Value	7.82 - 7.82	7.82	-78.69%
P/E	46.32 - 82.84	59.78	62.8%
EV/EBITDA	80.83 - 171.90	117.40	219.8%
EPV	41.62 - 50.70	46.16	25.7%
DDM - Stable	9.41 - 19.69	14.55	-60.4%
DDM - Multi	12.95 - 21.45	16.18	-55.9%