As of 2025-05-15, the Intrinsic Value of Patel Engineering Ltd (PATELENG.NS) is 49.06 INR. This PATELENG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.07 INR, the upside of Patel Engineering Ltd is 16.6%.

The range of the Intrinsic Value is 32.44 - 85.51 INR.

Is PATELENG.NS undervalued or overvalued?

Based on its market price of 42.07 INR and our intrinsic valuation, Patel Engineering Ltd (PATELENG.NS) is undervalued by 16.6%.

42.07 INR

Stock Price

49.06 INR

Intrinsic Value

Intrinsic Value Details

PATELENG.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	32.44 - 85.51	49.06	16.6%
DCF (Growth Exit 10Y)	68.35 - 169.05	100.00	137.7%
DCF (EBITDA Exit 5Y)	80.43 - 182.43	124.90	196.9%
DCF (EBITDA Exit 10Y)	91.03 - 216.02	141.16	235.5%
Peter Lynch Fair Value	21.68 - 21.68	21.68	-48.47%
P/E Multiples	72.34 - 103.2	85.46	103.1%
EV/EBITDA Multiples	57.32 - 119.09	83.09	97.5%
Earnings Power Value	20.86 - 39.86	30.36	-27.8%
Dividend Discount Model - Stable	16.98 - 46.17	31.58	-24.9%
Dividend Discount Model - Multi Stages	36.75 - 83.59	51.68	22.9%

PATELENG.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
ITD Cementation India Ltd	421.32 - 936.34	584.78	-6.9%
Power Mech Projects Ltd	982.49 - 1,924.32	1,299.99	-53.8%
Welspun Enterprises Ltd	223.5 - 361.49	277.91	-43.6%
KNR Constructions Ltd	115.4 - 195.49	145.92	-35.3%
Ahluwalia Contracts (India) Ltd	439.01 - 591.92	499.84	-44.7%
J Kumar Infraprojects Ltd	405.53 - 802.18	541.45	-22.2%
Indian Hume Pipe Company Ltd	179.15 - 446.32	270.89	-33.9%
Ge Power India Ltd	54.66 - 111.73	70.62	-71.3%
SPML Infra Ltd	55.25 - 193.34	96.54	-48.4%

PATELENG.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	33,962
Beta	1.27
Outstanding shares (mil)	807
Enterprise Value (mil)	46,041

Market risk premium	8.8%
Cost of Equity	16.7%
Cost of Debt	12.75%
WACC	13.9%