As of 2025-07-06, the Intrinsic Value of Premier Explosives Ltd (PREMEXPLN.NS) is 106.86 INR. This PREMEXPLN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 575.05 INR, the upside of Premier Explosives Ltd is -81.40%.
The range of the Intrinsic Value is 87.35 - 137.15 INR
Based on its market price of 575.05 INR and our intrinsic valuation, Premier Explosives Ltd (PREMEXPLN.NS) is overvalued by 81.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87.35 - 137.15 | 106.86 | -81.4% |
| DCF (Growth 10y) | 146.85 - 225.49 | 177.90 | -69.1% |
| DCF (EBITDA 5y) | 203.13 - 368.39 | 265.91 | -53.8% |
| DCF (EBITDA 10y) | 263.72 - 486.51 | 347.61 | -39.6% |
| Fair Value | 133.44 - 133.44 | 133.44 | -76.79% |
| P/E | 107.23 - 180.41 | 134.88 | -76.5% |
| EV/EBITDA | 108.09 - 208.67 | 137.85 | -76.0% |
| EPV | 68.98 - 79.87 | 74.43 | -87.1% |
| DDM - Stable | 29.81 - 59.32 | 44.57 | -92.2% |
| DDM - Multi | 89.98 - 140.13 | 109.69 | -80.9% |
| Market Cap (mil) | 30,914.69 |
| Beta | 1.43 |
| Outstanding shares (mil) | 53.76 |
| Enterprise Value (mil) | 30,308.09 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.32% |
| Cost of Debt | 10.99% |
| WACC | 14.24% |