As of 2026-06-25, the Intrinsic Value of Petronet LNG Ltd (PETRONET.NS) is 413.59 INR. This PETRONET.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 286.50 INR, the upside of Petronet LNG Ltd is 44.40%.
The range of the Intrinsic Value is 345.75 - 531.99 INR
Based on its market price of 286.50 INR and our intrinsic valuation, Petronet LNG Ltd (PETRONET.NS) is undervalued by 44.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 345.75 - 531.99 | 413.59 | 44.4% |
| DCF (Growth 10y) | 359.22 - 525.43 | 420.78 | 46.9% |
| DCF (EBITDA 5y) | 384.02 - 462.47 | 426.59 | 48.9% |
| DCF (EBITDA 10y) | 382.55 - 478.56 | 429.88 | 50.0% |
| Fair Value | 160.58 - 160.58 | 160.58 | -43.95% |
| P/E | 224.32 - 278.26 | 258.73 | -9.7% |
| EV/EBITDA | 311.51 - 392.73 | 357.15 | 24.7% |
| EPV | 251.34 - 317.24 | 284.29 | -0.8% |
| DDM - Stable | 142.44 - 314.67 | 228.55 | -20.2% |
| DDM - Multi | 206.57 - 345.80 | 257.89 | -10.0% |
| Market Cap (mil) | 429,750.00 |
| Beta | 0.99 |
| Outstanding shares (mil) | 1,500.00 |
| Enterprise Value (mil) | 352,023.30 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.14% |
| Cost of Debt | 5.73% |
| WACC | 11.69% |