As of 2025-07-02, the Intrinsic Value of Prakash Pipes Ltd (PPL.NS) is 291.48 INR. This PPL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 398.10 INR, the upside of Prakash Pipes Ltd is -26.80%.
The range of the Intrinsic Value is 254.96 - 350.91 INR
Based on its market price of 398.10 INR and our intrinsic valuation, Prakash Pipes Ltd (PPL.NS) is overvalued by 26.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 254.96 - 350.91 | 291.48 | -26.8% |
| DCF (Growth 10y) | 291.45 - 403.29 | 334.54 | -16.0% |
| DCF (EBITDA 5y) | 430.69 - 559.83 | 498.08 | 25.1% |
| DCF (EBITDA 10y) | 393.47 - 552.59 | 467.87 | 17.5% |
| Fair Value | 1,026.03 - 1,026.03 | 1,026.03 | 157.73% |
| P/E | 645.51 - 1,024.38 | 774.11 | 94.5% |
| EV/EBITDA | 398.48 - 639.09 | 510.50 | 28.2% |
| EPV | 233.44 - 289.28 | 261.36 | -34.3% |
| DDM - Stable | 165.88 - 318.25 | 242.06 | -39.2% |
| DDM - Multi | 176.27 - 267.47 | 212.82 | -46.5% |
| Market Cap (mil) | 9,522.55 |
| Beta | 1.51 |
| Outstanding shares (mil) | 23.92 |
| Enterprise Value (mil) | 7,637.25 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.46% |
| Cost of Debt | 35.36% |
| WACC | 16.82% |