As of 2025-07-06, the Intrinsic Value of Premier Polyfilm Ltd (PREMIERPOL.NS) is 29.69 INR. This PREMIERPOL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.68 INR, the upside of Premier Polyfilm Ltd is -42.50%.
The range of the Intrinsic Value is 25.74 - 35.37 INR
Based on its market price of 51.68 INR and our intrinsic valuation, Premier Polyfilm Ltd (PREMIERPOL.NS) is overvalued by 42.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.74 - 35.37 | 29.69 | -42.5% |
| DCF (Growth 10y) | 29.02 - 38.39 | 32.93 | -36.3% |
| DCF (EBITDA 5y) | 38.24 - 53.66 | 44.15 | -14.6% |
| DCF (EBITDA 10y) | 36.82 - 51.22 | 42.49 | -17.8% |
| Fair Value | 62.06 - 62.06 | 62.06 | 20.08% |
| P/E | 51.00 - 79.24 | 61.61 | 19.2% |
| EV/EBITDA | 32.13 - 47.60 | 40.71 | -21.2% |
| EPV | 19.97 - 24.17 | 22.07 | -57.3% |
| DDM - Stable | 11.38 - 21.08 | 16.23 | -68.6% |
| DDM - Multi | 16.73 - 24.40 | 19.88 | -61.5% |
| Market Cap (mil) | 5,412.96 |
| Beta | 0.65 |
| Outstanding shares (mil) | 104.74 |
| Enterprise Value (mil) | 5,562.06 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.93% |
| Cost of Debt | 8.25% |
| WACC | 14.71% |