As of 2025-07-08, the Intrinsic Value of Prithvi Exchange (India) Ltd (531688.BO) is 231.47 INR. This 531688.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 162.95 INR, the upside of Prithvi Exchange (India) Ltd is 42.10%.
The range of the Intrinsic Value is 196.71 - 287.39 INR
Based on its market price of 162.95 INR and our intrinsic valuation, Prithvi Exchange (India) Ltd (531688.BO) is undervalued by 42.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 196.71 - 287.39 | 231.47 | 42.1% |
| DCF (Growth 10y) | 443.66 - 702.12 | 542.88 | 233.2% |
| DCF (EBITDA 5y) | 382.69 - 585.09 | 438.71 | 169.2% |
| DCF (EBITDA 10y) | 695.79 - 1,142.95 | 830.51 | 409.7% |
| Fair Value | 252.15 - 252.15 | 252.15 | 54.74% |
| P/E | 197.73 - 377.62 | 278.03 | 70.6% |
| EV/EBITDA | 180.86 - 259.48 | 199.38 | 22.4% |
| EPV | 144.98 - 172.75 | 158.87 | -2.5% |
| DDM - Stable | 57.03 - 118.30 | 87.67 | -46.2% |
| DDM - Multi | 183.73 - 300.27 | 228.36 | 40.1% |
| Market Cap (mil) | 1,344.34 |
| Beta | 0.68 |
| Outstanding shares (mil) | 8.25 |
| Enterprise Value (mil) | 1,064.29 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.03% |
| Cost of Debt | 7.38% |
| WACC | 11.85% |