As of 2025-07-12, the Intrinsic Value of Page Industries Ltd (PAGEIND.NS) is 13,942.24 INR. This PAGEIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47,930.00 INR, the upside of Page Industries Ltd is -70.90%.
The range of the Intrinsic Value is 10,148.65 - 23,121.25 INR
Based on its market price of 47,930.00 INR and our intrinsic valuation, Page Industries Ltd (PAGEIND.NS) is overvalued by 70.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10,148.65 - 23,121.25 | 13,942.24 | -70.9% |
| DCF (Growth 10y) | 13,048.81 - 29,992.87 | 18,048.61 | -62.3% |
| DCF (EBITDA 5y) | 19,403.81 - 29,018.18 | 23,613.13 | -50.7% |
| DCF (EBITDA 10y) | 20,665.71 - 36,381.36 | 27,121.15 | -43.4% |
| Fair Value | 11,898.63 - 11,898.63 | 11,898.63 | -75.17% |
| P/E | 14,272.44 - 18,807.29 | 16,299.95 | -66.0% |
| EV/EBITDA | 12,408.51 - 17,348.53 | 14,591.95 | -69.6% |
| EPV | 5,467.70 - 8,346.02 | 6,906.86 | -85.6% |
| DDM - Stable | 3,392.26 - 10,547.64 | 6,969.95 | -85.5% |
| DDM - Multi | 9,966.02 - 21,353.13 | 13,339.10 | -72.2% |
| Market Cap (mil) | 534,419.50 |
| Beta | 0.75 |
| Outstanding shares (mil) | 11.15 |
| Enterprise Value (mil) | 530,521.75 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.54% |
| Cost of Debt | 16.40% |
| WACC | 13.53% |