As of 2025-07-09, the Intrinsic Value of Pritika Auto Industries Ltd (539359.BO) is 8.77 INR. This 539359.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.96 INR, the upside of Pritika Auto Industries Ltd is -53.70%.
The range of the Intrinsic Value is 6.15 - 12.95 INR
Based on its market price of 18.96 INR and our intrinsic valuation, Pritika Auto Industries Ltd (539359.BO) is overvalued by 53.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.15 - 12.95 | 8.77 | -53.7% |
| DCF (Growth 10y) | 8.78 - 16.34 | 11.72 | -38.2% |
| DCF (EBITDA 5y) | 30.94 - 50.72 | 42.35 | 123.3% |
| DCF (EBITDA 10y) | 25.85 - 45.86 | 36.41 | 92.0% |
| Fair Value | 6.39 - 6.39 | 6.39 | -66.31% |
| P/E | 14.13 - 36.41 | 25.07 | 32.2% |
| EV/EBITDA | 33.08 - 55.95 | 46.66 | 146.1% |
| EPV | 3.37 - 6.01 | 4.69 | -75.3% |
| DDM - Stable | 5.77 - 11.40 | 8.59 | -54.7% |
| DDM - Multi | 6.08 - 9.63 | 7.48 | -60.6% |
| Market Cap (mil) | 2,068.59 |
| Beta | |
| Outstanding shares (mil) | 109.10 |
| Enterprise Value (mil) | 2,794.60 |
| Market risk premium | 6.92% |
| Cost of Equity | 14.78% |
| Cost of Debt | 11.52% |
| WACC | 12.68% |