What is the intrinsic value of PEL.NS?

As of 2025-09-12, the Intrinsic Value of Piramal Enterprises Ltd (PEL.NS) is 1,511.82 INR. This PEL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,061.20 INR, the upside of Piramal Enterprises Ltd is 42.50%.

The range of the Intrinsic Value is 978.49 - 2,256.01 INR

Is PEL.NS undervalued or overvalued?

Based on its market price of 1,061.20 INR and our intrinsic valuation, Piramal Enterprises Ltd (PEL.NS) is undervalued by 42.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	978.49 - 2,256.01	1,511.82	42.5%
DCF (Growth 10y)	1,299.38 - 2,561.75	1,829.60	72.4%
DCF (EBITDA 5y)	2,997.25 - 5,668.38	4,334.17	308.4%
DCF (EBITDA 10y)	2,725.62 - 5,180.33	3,907.51	268.2%
Fair Value	538.84 - 538.84	538.84	-49.22%
P/E	222.37 - 495.30	311.49	-70.6%
EV/EBITDA	(1,611.74) - 3,533.78	415.78	-60.8%
EPV	(840.08) - (439.24)	(639.66)	-160.3%
DDM - Stable	55.96 - 100.56	78.26	-92.6%
DDM - Multi	50.49 - 71.36	59.15	-94.4%