As of 2025-06-27, the Intrinsic Value of PC Jeweller Ltd (PCJEWELLER.NS) is 10.46 INR. This PCJEWELLER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.21 INR, the upside of PC Jeweller Ltd is -14.30%.
The range of the Intrinsic Value is 5.89 - 20.42 INR
Based on its market price of 12.21 INR and our intrinsic valuation, PC Jeweller Ltd (PCJEWELLER.NS) is overvalued by 14.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.89 - 20.42 | 10.46 | -14.3% |
| DCF (Growth 10y) | 1.90 - 8.77 | 4.12 | -66.3% |
| DCF (EBITDA 5y) | 4.16 - 10.10 | 7.47 | -38.9% |
| DCF (EBITDA 10y) | 4.35 - 11.24 | 7.81 | -36.1% |
| Fair Value | 4.41 - 4.41 | 4.41 | -63.85% |
| P/E | 8.02 - 19.21 | 13.09 | 7.2% |
| EV/EBITDA | 4.07 - 7.80 | 5.73 | -53.1% |
| EPV | (2.40) - (2.08) | (2.24) | -118.3% |
| DDM - Stable | 4.72 - 11.58 | 8.15 | -33.3% |
| DDM - Multi | 4.18 - 8.43 | 5.63 | -53.9% |
| Market Cap (mil) | 79,908.71 |
| Beta | 1.53 |
| Outstanding shares (mil) | 6,544.53 |
| Enterprise Value (mil) | 100,781.91 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.48% |
| Cost of Debt | 5.78% |
| WACC | 11.47% |