As of 2025-06-24, the Intrinsic Value of Piramal Enterprises Ltd (PEL.NS) is 1,447.12 INR. This PEL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,121.30 INR, the upside of Piramal Enterprises Ltd is 29.10%.
The range of the Intrinsic Value is 941.94 - 2,143.08 INR
Based on its market price of 1,121.30 INR and our intrinsic valuation, Piramal Enterprises Ltd (PEL.NS) is undervalued by 29.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 941.94 - 2,143.08 | 1,447.12 | 29.1% |
| DCF (Growth 10y) | 1,258.08 - 2,440.55 | 1,758.44 | 56.8% |
| DCF (EBITDA 5y) | 2,952.75 - 5,983.40 | 4,427.51 | 294.9% |
| DCF (EBITDA 10y) | 2,672.72 - 5,366.51 | 3,940.27 | 251.4% |
| Fair Value | 537.26 - 537.26 | 537.26 | -52.09% |
| P/E | 236.71 - 440.13 | 332.91 | -70.3% |
| EV/EBITDA | (1,610.56) - 4,034.54 | 790.54 | -29.5% |
| EPV | (854.35) - (479.86) | (667.11) | -159.5% |
| DDM - Stable | 56.71 - 100.18 | 78.45 | -93.0% |
| DDM - Multi | 51.27 - 71.09 | 59.58 | -94.7% |
| Market Cap (mil) | 253,290.45 |
| Beta | 1.77 |
| Outstanding shares (mil) | 225.89 |
| Enterprise Value (mil) | 845,413.44 |
| Market risk premium | 8.31% |
| Cost of Equity | 23.42% |
| Cost of Debt | 5.00% |
| WACC | 9.05% |