As of 2026-04-03, the Intrinsic Value of Pennar Industries Ltd (PENIND.NS) is 139.55 INR. This PENIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 145.63 INR, the upside of Pennar Industries Ltd is -4.20%.
The range of the Intrinsic Value is 108.04 - 187.64 INR
Based on its market price of 145.63 INR and our intrinsic valuation, Pennar Industries Ltd (PENIND.NS) is overvalued by 4.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 108.04 - 187.64 | 139.55 | -4.2% |
| DCF (Growth 10y) | 182.44 - 292.20 | 226.31 | 55.4% |
| DCF (EBITDA 5y) | 212.68 - 372.10 | 301.01 | 106.7% |
| DCF (EBITDA 10y) | 255.61 - 439.43 | 349.46 | 140.0% |
| Fair Value | 247.02 - 247.02 | 247.02 | 69.62% |
| P/E | 173.90 - 214.46 | 192.25 | 32.0% |
| EV/EBITDA | 114.73 - 227.29 | 185.44 | 27.3% |
| EPV | 31.93 - 52.60 | 42.26 | -71.0% |
| DDM - Stable | 40.66 - 75.15 | 57.90 | -60.2% |
| DDM - Multi | 113.93 - 165.39 | 135.04 | -7.3% |
| Market Cap (mil) | 19,652.77 |
| Beta | 0.99 |
| Outstanding shares (mil) | 134.95 |
| Enterprise Value (mil) | 27,775.17 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.42% |
| Cost of Debt | 12.27% |
| WACC | 14.93% |