As of 2025-09-08, the Intrinsic Value of PNC Infratech Ltd (PNCINFRA.NS) is 456.92 INR. This PNCINFRA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 313.05 INR, the upside of PNC Infratech Ltd is 46.00%.
The range of the Intrinsic Value is 341.48 - 636.64 INR
Based on its market price of 313.05 INR and our intrinsic valuation, PNC Infratech Ltd (PNCINFRA.NS) is undervalued by 46.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 341.48 - 636.64 | 456.92 | 46.0% |
| DCF (Growth 10y) | 463.60 - 786.39 | 591.40 | 88.9% |
| DCF (EBITDA 5y) | 396.42 - 825.78 | 592.22 | 89.2% |
| DCF (EBITDA 10y) | 497.59 - 928.20 | 686.50 | 119.3% |
| Fair Value | 307.54 - 307.54 | 307.54 | -1.76% |
| P/E | 358.53 - 723.88 | 546.02 | 74.4% |
| EV/EBITDA | 255.42 - 702.20 | 448.08 | 43.1% |
| EPV | 129.91 - 236.38 | 183.14 | -41.5% |
| DDM - Stable | 115.83 - 222.93 | 169.38 | -45.9% |
| DDM - Multi | 134.36 - 211.07 | 164.96 | -47.3% |
| Market Cap (mil) | 80,309.84 |
| Beta | 1.44 |
| Outstanding shares (mil) | 256.54 |
| Enterprise Value (mil) | 157,518.14 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.02% |
| Cost of Debt | 11.57% |
| WACC | 13.02% |