539143.BO Intrinsic
Value
What is the intrinsic value of 539143.BO?
As of 2025-05-20, the Intrinsic Value of Panth Infinity Ltd (539143.BO) is
1.85 INR. This 539143.BO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 7.75 INR, the upside of Panth Infinity Ltd is
-76.15%.
Is 539143.BO undervalued or overvalued?
Based on its market price of 7.75 INR and our intrinsic valuation, Panth Infinity Ltd (539143.BO) is overvalued by 76.15%.
539143.BO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
(24.50) - (23.54) |
(23.85) |
-407.8% |
DCF (Growth 10y) |
(21.20) - (19.66) |
(20.70) |
-367.0% |
DCF (EBITDA 5y) |
(20.84) - (20.65) |
(1,234.50) |
-123450.0% |
DCF (EBITDA 10y) |
(19.06) - (18.46) |
(1,234.50) |
-123450.0% |
Fair Value |
1.85 - 1.85 |
1.85 |
-76.15% |
P/E |
7.83 - 13.10 |
8.84 |
14.0% |
EV/EBITDA |
(14.19) - 1.56 |
(9.68) |
-224.9% |
EPV |
(21.60) - (21.41) |
(21.51) |
-377.5% |
DDM - Stable |
2.30 - 5.24 |
3.77 |
-51.3% |
DDM - Multi |
0.98 - 1.77 |
1.27 |
-83.6% |
539143.BO Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
193.05 |
Beta |
3.55 |
Outstanding shares (mil) |
24.91 |
Enterprise Value (mil) |
760.65 |
Market risk premium |
8.31% |
Cost of Equity |
12.79% |
Cost of Debt |
5.00% |
WACC |
8.83% |