As of 2026-04-06, the Intrinsic Value of PSP Projects Ltd (PSPPROJECT.NS) is 770.90 INR. This PSPPROJECT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 628.95 INR, the upside of PSP Projects Ltd is 22.60%.
The range of the Intrinsic Value is 603.72 - 1,047.14 INR
Based on its market price of 628.95 INR and our intrinsic valuation, PSP Projects Ltd (PSPPROJECT.NS) is undervalued by 22.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 603.72 - 1,047.14 | 770.90 | 22.6% |
| DCF (Growth 10y) | 1,537.30 - 2,633.51 | 1,952.15 | 210.4% |
| DCF (EBITDA 5y) | 1,229.73 - 1,890.17 | 1,681.16 | 167.3% |
| DCF (EBITDA 10y) | 1,866.56 - 2,948.61 | 2,504.15 | 298.1% |
| Fair Value | 51.57 - 51.57 | 51.57 | -91.80% |
| P/E | 181.32 - 667.80 | 418.27 | -33.5% |
| EV/EBITDA | 204.09 - 658.38 | 449.28 | -28.6% |
| EPV | 148.15 - 197.41 | 172.78 | -72.5% |
| DDM - Stable | 50.77 - 105.02 | 77.90 | -87.6% |
| DDM - Multi | 989.49 - 1,615.89 | 1,229.62 | 95.5% |
| Market Cap (mil) | 24,931.58 |
| Beta | 1.10 |
| Outstanding shares (mil) | 39.64 |
| Enterprise Value (mil) | 26,646.63 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.53% |
| Cost of Debt | 12.49% |
| WACC | 14.91% |