As of 2025-06-13, the Intrinsic Value of Praj Industries Ltd (PRAJIND.NS) is 289.40 INR. This PRAJIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 508.85 INR, the upside of Praj Industries Ltd is -43.10%.
The range of the Intrinsic Value is 205.60 - 488.44 INR
Based on its market price of 508.85 INR and our intrinsic valuation, Praj Industries Ltd (PRAJIND.NS) is overvalued by 43.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 205.60 - 488.44 | 289.40 | -43.1% |
| DCF (Growth 10y) | 356.71 - 895.14 | 516.24 | 1.5% |
| DCF (EBITDA 5y) | 348.12 - 712.39 | 457.12 | -10.2% |
| DCF (EBITDA 10y) | 461.12 - 1,043.54 | 640.14 | 25.8% |
| Fair Value | 297.74 - 297.74 | 297.74 | -41.49% |
| P/E | 138.39 - 300.05 | 200.28 | -60.6% |
| EV/EBITDA | 159.54 - 398.34 | 246.34 | -51.6% |
| EPV | 155.92 - 241.91 | 198.91 | -60.9% |
| DDM - Stable | 63.04 - 184.36 | 123.70 | -75.7% |
| DDM - Multi | 258.73 - 590.78 | 360.24 | -29.2% |
| Market Cap (mil) | 93,531.72 |
| Beta | 1.72 |
| Outstanding shares (mil) | 183.81 |
| Enterprise Value (mil) | 93,668.82 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.52% |
| Cost of Debt | 29.32% |
| WACC | 13.66% |