As of 2026-04-02, the Intrinsic Value of Precot Ltd (PRECOT.NS) is 350.07 INR. This PRECOT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 530.00 INR, the upside of Precot Ltd is -33.90%.
The range of the Intrinsic Value is 246.84 - 514.84 INR
Based on its market price of 530.00 INR and our intrinsic valuation, Precot Ltd (PRECOT.NS) is overvalued by 33.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 246.84 - 514.84 | 350.07 | -33.9% |
| DCF (Growth 10y) | 307.24 - 558.07 | 404.94 | -23.6% |
| DCF (EBITDA 5y) | 241.39 - 289.28 | 264.69 | -50.1% |
| DCF (EBITDA 10y) | 294.07 - 373.47 | 331.97 | -37.4% |
| Fair Value | 580.20 - 580.20 | 580.20 | 9.47% |
| P/E | 240.43 - 532.34 | 405.56 | -23.5% |
| EV/EBITDA | 303.21 - 556.19 | 481.33 | -9.2% |
| EPV | 443.51 - 598.34 | 520.92 | -1.7% |
| DDM - Stable | 125.31 - 254.81 | 190.06 | -64.1% |
| DDM - Multi | 259.10 - 406.20 | 316.12 | -40.4% |
| Market Cap (mil) | 6,360.00 |
| Beta | 1.67 |
| Outstanding shares (mil) | 12.00 |
| Enterprise Value (mil) | 9,984.56 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.58% |
| Cost of Debt | 8.68% |
| WACC | 10.67% |