As of 2025-05-24, the Intrinsic Value of Petronet LNG Ltd (PETRONET.NS) is 284.24 INR. This PETRONET.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 319.90 INR, the upside of Petronet LNG Ltd is -11.10%.
The range of the Intrinsic Value is 247.72 - 340.88 INR
Based on its market price of 319.90 INR and our intrinsic valuation, Petronet LNG Ltd (PETRONET.NS) is overvalued by 11.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 247.72 - 340.88 | 284.24 | -11.1% |
| DCF (Growth 10y) | 262.69 - 346.07 | 295.84 | -7.5% |
| DCF (EBITDA 5y) | 287.60 - 410.51 | 345.29 | 7.9% |
| DCF (EBITDA 10y) | 286.59 - 392.95 | 334.62 | 4.6% |
| Fair Value | 259.56 - 259.56 | 259.56 | -18.86% |
| P/E | 210.15 - 408.90 | 276.39 | -13.6% |
| EV/EBITDA | 258.34 - 464.16 | 325.45 | 1.7% |
| EPV | 263.02 - 313.05 | 288.04 | -10.0% |
| DDM - Stable | 126.27 - 248.12 | 187.20 | -41.5% |
| DDM - Multi | 172.31 - 253.64 | 204.55 | -36.1% |
| Market Cap (mil) | 479,850.00 |
| Beta | 0.75 |
| Outstanding shares (mil) | 1,500.00 |
| Enterprise Value (mil) | 408,636.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.13% |
| Cost of Debt | 5.99% |
| WACC | 12.63% |