As of 2025-07-04, the Intrinsic Value of Parag Milk Foods Ltd (PARAGMILK.NS) is 271.97 INR. This PARAGMILK.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 223.66 INR, the upside of Parag Milk Foods Ltd is 21.60%.
The range of the Intrinsic Value is 223.41 - 344.77 INR
Based on its market price of 223.66 INR and our intrinsic valuation, Parag Milk Foods Ltd (PARAGMILK.NS) is undervalued by 21.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 223.41 - 344.77 | 271.97 | 21.6% |
| DCF (Growth 10y) | 315.37 - 465.74 | 376.18 | 68.2% |
| DCF (EBITDA 5y) | 309.82 - 398.70 | 352.28 | 57.5% |
| DCF (EBITDA 10y) | 372.70 - 493.57 | 428.74 | 91.7% |
| Fair Value | 49.83 - 49.83 | 49.83 | -77.72% |
| P/E | 120.19 - 205.54 | 157.24 | -29.7% |
| EV/EBITDA | 99.57 - 175.58 | 145.88 | -34.8% |
| EPV | 135.02 - 171.67 | 153.34 | -31.4% |
| DDM - Stable | 49.72 - 93.67 | 71.69 | -67.9% |
| DDM - Multi | 171.01 - 253.62 | 204.54 | -8.5% |
| Market Cap (mil) | 26,660.27 |
| Beta | 0.83 |
| Outstanding shares (mil) | 119.20 |
| Enterprise Value (mil) | 33,084.27 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.80% |
| Cost of Debt | 12.05% |
| WACC | 14.11% |