As of 2025-07-17, the Intrinsic Value of Prakash Industries Ltd (PRAKASH.NS) is 176.67 INR. This PRAKASH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 167.05 INR, the upside of Prakash Industries Ltd is 5.80%.
The range of the Intrinsic Value is 153.44 - 211.14 INR
Based on its market price of 167.05 INR and our intrinsic valuation, Prakash Industries Ltd (PRAKASH.NS) is undervalued by 5.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 153.44 - 211.14 | 176.67 | 5.8% |
| DCF (Growth 10y) | 173.63 - 232.05 | 197.49 | 18.2% |
| DCF (EBITDA 5y) | 235.72 - 322.03 | 266.42 | 59.5% |
| DCF (EBITDA 10y) | 223.85 - 308.20 | 255.51 | 53.0% |
| Fair Value | 496.22 - 496.22 | 496.22 | 197.05% |
| P/E | 260.34 - 551.40 | 409.85 | 145.3% |
| EV/EBITDA | 218.53 - 348.76 | 286.80 | 71.7% |
| EPV | 154.40 - 187.14 | 170.77 | 2.2% |
| DDM - Stable | 88.61 - 165.67 | 127.14 | -23.9% |
| DDM - Multi | 87.97 - 129.36 | 104.84 | -37.2% |
| Market Cap (mil) | 29,915.31 |
| Beta | 1.15 |
| Outstanding shares (mil) | 179.08 |
| Enterprise Value (mil) | 31,437.11 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.73% |
| Cost of Debt | 8.91% |
| WACC | 15.72% |