As of 2026-04-03, the Intrinsic Value of Prestige Estates Projects Ltd (PRESTIGE.NS) is 467.17 INR. This PRESTIGE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1,152.00 INR, the upside of Prestige Estates Projects Ltd is -59.40%.
The range of the Intrinsic Value is 253.20 - 858.43 INR
Based on its market price of 1,152.00 INR and our intrinsic valuation, Prestige Estates Projects Ltd (PRESTIGE.NS) is overvalued by 59.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (309.32) - (181.79) | (264.48) | -123.0% |
| DCF (Growth 10y) | 253.20 - 858.43 | 467.17 | -59.4% |
| DCF (EBITDA 5y) | 737.93 - 2,355.82 | 1,514.06 | 31.4% |
| DCF (EBITDA 10y) | 926.14 - 2,800.78 | 1,785.89 | 55.0% |
| Fair Value | 563.23 - 563.23 | 563.23 | -51.11% |
| P/E | 304.59 - 469.16 | 378.98 | -67.1% |
| EV/EBITDA | 328.67 - 1,094.60 | 805.84 | -30.0% |
| EPV | (81.07) - (39.23) | (60.15) | -105.2% |
| DDM - Stable | 154.29 - 369.09 | 261.69 | -77.3% |
| DDM - Multi | 421.09 - 776.04 | 545.30 | -52.7% |
| Market Cap (mil) | 496,200.97 |
| Beta | 1.95 |
| Outstanding shares (mil) | 430.73 |
| Enterprise Value (mil) | 612,772.94 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.86% |
| Cost of Debt | 10.26% |
| WACC | 11.10% |