As of 2025-07-07, the Intrinsic Value of Paul Merchants Ltd (539113.BO) is 5,861.66 INR. This 539113.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 790.00 INR, the upside of Paul Merchants Ltd is 642.00%.
The range of the Intrinsic Value is 4,876.33 - 7,404.58 INR
Based on its market price of 790.00 INR and our intrinsic valuation, Paul Merchants Ltd (539113.BO) is undervalued by 642.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,876.33 - 7,404.58 | 5,861.66 | 642.0% |
| DCF (Growth 10y) | 6,164.04 - 8,990.76 | 7,278.54 | 821.3% |
| DCF (EBITDA 5y) | 4,373.36 - 6,464.57 | 4,964.25 | 528.4% |
| DCF (EBITDA 10y) | 5,758.43 - 8,151.48 | 6,519.65 | 725.3% |
| Fair Value | 4,039.44 - 4,039.44 | 4,039.44 | 411.32% |
| P/E | 1,591.66 - 2,300.35 | 2,017.29 | 155.4% |
| EV/EBITDA | 1,732.97 - 2,933.74 | 2,089.67 | 164.5% |
| EPV | 2,537.31 - 3,079.58 | 2,808.44 | 255.5% |
| DDM - Stable | 1,186.00 - 2,342.33 | 1,764.16 | 123.3% |
| DDM - Multi | 3,339.05 - 5,211.78 | 4,077.76 | 416.2% |
| Market Cap (mil) | 2,433.20 |
| Beta | 1.35 |
| Outstanding shares (mil) | 3.08 |
| Enterprise Value (mil) | 2,281.18 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.10% |
| Cost of Debt | 9.18% |
| WACC | 11.64% |