As of 2025-07-16, the Intrinsic Value of Pitti Engineering Ltd (PITTIENG.NS) is 728.20 INR. This PITTIENG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 958.10 INR, the upside of Pitti Engineering Ltd is -24.00%.
The range of the Intrinsic Value is 577.90 - 965.21 INR
Based on its market price of 958.10 INR and our intrinsic valuation, Pitti Engineering Ltd (PITTIENG.NS) is overvalued by 24.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 577.90 - 965.21 | 728.20 | -24.0% |
| DCF (Growth 10y) | 926.33 - 1,485.82 | 1,145.33 | 19.5% |
| DCF (EBITDA 5y) | 1,566.51 - 2,294.28 | 2,077.05 | 116.8% |
| DCF (EBITDA 10y) | 1,681.48 - 2,604.19 | 2,246.30 | 134.5% |
| Fair Value | 818.91 - 818.91 | 818.91 | -14.53% |
| P/E | 728.50 - 1,371.84 | 909.94 | -5.0% |
| EV/EBITDA | 661.42 - 1,236.98 | 968.38 | 1.1% |
| EPV | 28.60 - 67.05 | 47.82 | -95.0% |
| DDM - Stable | 160.75 - 307.53 | 234.14 | -75.6% |
| DDM - Multi | 505.21 - 763.13 | 608.93 | -36.4% |
| Market Cap (mil) | 35,765.87 |
| Beta | 0.91 |
| Outstanding shares (mil) | 37.33 |
| Enterprise Value (mil) | 41,259.74 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.93% |
| Cost of Debt | 12.13% |
| WACC | 14.91% |