As of 2025-06-01, the Intrinsic Value of Prism Johnson Ltd (PRSMJOHNSN.NS) is 112.54 INR. This PRSMJOHNSN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 144.70 INR, the upside of Prism Johnson Ltd is -22.20%.
The range of the Intrinsic Value is 80.46 - 172.26 INR
Based on its market price of 144.70 INR and our intrinsic valuation, Prism Johnson Ltd (PRSMJOHNSN.NS) is overvalued by 22.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 80.46 - 172.26 | 112.54 | -22.2% |
| DCF (Growth 10y) | 113.73 - 230.86 | 155.12 | 7.2% |
| DCF (EBITDA 5y) | 203.77 - 312.31 | 257.00 | 77.6% |
| DCF (EBITDA 10y) | 193.71 - 338.32 | 258.51 | 78.7% |
| Fair Value | 39.70 - 39.70 | 39.70 | -72.57% |
| P/E | 57.58 - 95.11 | 75.77 | -47.6% |
| EV/EBITDA | 102.97 - 136.72 | 126.56 | -12.5% |
| EPV | 51.97 - 84.65 | 68.31 | -52.8% |
| DDM - Stable | 7.32 - 15.02 | 11.17 | -92.3% |
| DDM - Multi | 64.17 - 106.81 | 80.57 | -44.3% |
| Market Cap (mil) | 72,836.20 |
| Beta | 1.50 |
| Outstanding shares (mil) | 503.36 |
| Enterprise Value (mil) | 88,555.29 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.35% |
| Cost of Debt | 18.06% |
| WACC | 15.91% |