531255.BO Intrinsic
Value
What is the intrinsic value of 531255.BO?
As of 2025-07-08, the Intrinsic Value of Paragon Finance Ltd (531255.BO) is
18.51 INR. This 531255.BO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 58.85 INR, the upside of Paragon Finance Ltd is
-68.55%.
Is 531255.BO undervalued or overvalued?
Based on its market price of 58.85 INR and our intrinsic valuation, Paragon Finance Ltd (531255.BO) is overvalued by 68.55%.
18.51 INR
Intrinsic Value
531255.BO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(12.86) - (6.38) |
(8.60) |
-114.6% |
| DCF (Growth 10y) |
(6.46) - (11.91) |
(8.35) |
-114.2% |
| DCF (EBITDA 5y) |
(2.28) - (3.65) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(3.68) - (5.03) |
(1,234.50) |
-123450.0% |
| Fair Value |
18.51 - 18.51 |
18.51 |
-68.55% |
| P/E |
17.63 - 29.80 |
23.41 |
-60.2% |
| EV/EBITDA |
(2.48) - (4.29) |
(3.11) |
-105.3% |
| EPV |
(0.96) - (1.63) |
(1.29) |
-102.2% |
| DDM - Stable |
5.74 - 14.11 |
9.92 |
-83.1% |
| DDM - Multi |
7.53 - 14.58 |
9.95 |
-83.1% |
531255.BO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
250.11 |
| Beta |
0.57 |
| Outstanding shares (mil) |
4.25 |
| Enterprise Value (mil) |
241.91 |
| Market risk premium |
8.31% |
| Cost of Equity |
10.88% |
| Cost of Debt |
5.00% |
| WACC |
10.68% |