As of 2025-08-04, the Intrinsic Value of Pil Italica Lifestyle Ltd (PILITA.NS) is 7.83 INR. This PILITA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.85 INR, the upside of Pil Italica Lifestyle Ltd is -47.30%.
The range of the Intrinsic Value is 5.85 - 11.91 INR
Based on its market price of 14.85 INR and our intrinsic valuation, Pil Italica Lifestyle Ltd (PILITA.NS) is overvalued by 47.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.85 - 11.91 | 7.83 | -47.3% |
| DCF (Growth 10y) | 7.81 - 15.56 | 10.36 | -30.2% |
| DCF (EBITDA 5y) | 9.80 - 13.78 | 11.00 | -25.9% |
| DCF (EBITDA 10y) | 11.14 - 17.22 | 13.22 | -11.0% |
| Fair Value | 5.58 - 5.58 | 5.58 | -62.44% |
| P/E | 4.36 - 7.95 | 5.92 | -60.2% |
| EV/EBITDA | 3.32 - 11.18 | 6.15 | -58.6% |
| EPV | (1.09) - (1.35) | (1.22) | -108.2% |
| DDM - Stable | 1.34 - 3.55 | 2.44 | -83.5% |
| DDM - Multi | 4.18 - 9.05 | 5.77 | -61.1% |
| Market Cap (mil) | 3,489.75 |
| Beta | 1.23 |
| Outstanding shares (mil) | 235.00 |
| Enterprise Value (mil) | 3,580.65 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.65% |
| Cost of Debt | 8.94% |
| WACC | 12.49% |