As of 2025-06-18, the Intrinsic Value of Power Finance Corporation Ltd (PFC.NS) is 360.37 INR. This PFC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 403.10 INR, the upside of Power Finance Corporation Ltd is -10.60%.
The range of the Intrinsic Value is (1,105.05) - 21,148.85 INR
Based on its market price of 403.10 INR and our intrinsic valuation, Power Finance Corporation Ltd (PFC.NS) is overvalued by 10.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,105.05) - 21,148.85 | 360.37 | -10.6% |
| DCF (Growth 10y) | (1,125.12) - 18,898.00 | 199.75 | -50.4% |
| DCF (EBITDA 5y) | (1,867.53) - (971.65) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (1,753.30) - (867.09) | (1,234.50) | -123450.0% |
| Fair Value | 1,741.68 - 1,741.68 | 1,741.68 | 332.07% |
| P/E | 354.19 - 1,284.66 | 783.41 | 94.3% |
| EV/EBITDA | (1,812.70) - 5,521.22 | 1,072.94 | 166.2% |
| EPV | 379.20 - 1,542.20 | 960.70 | 138.3% |
| DDM - Stable | 240.75 - 1,071.15 | 655.95 | 62.7% |
| DDM - Multi | 71.33 - 262.51 | 113.49 | -71.8% |
| Market Cap (mil) | 1,330,270.20 |
| Beta | 1.67 |
| Outstanding shares (mil) | 3,300.10 |
| Enterprise Value (mil) | 10,952,000.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.85% |
| Cost of Debt | 5.00% |
| WACC | 5.70% |