539143.BO
Panth Infinity Ltd
Price:  
7.75 
INR
Volume:  
52,902.00
India | Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

539143.BO Intrinsic Value

-76.15 %
Upside

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%.

7.75 INR
Stock Price
1.85 INR
Intrinsic Value
Intrinsic Value Details

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%