As of 2025-07-23, the Intrinsic Value of Pulz Electronics Ltd (PULZ.NS) is 22.46 INR. This PULZ.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.60 INR, the upside of Pulz Electronics Ltd is -49.60%.
The range of the Intrinsic Value is 20.28 - 25.61 INR
Based on its market price of 44.60 INR and our intrinsic valuation, Pulz Electronics Ltd (PULZ.NS) is overvalued by 49.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.28 - 25.61 | 22.46 | -49.6% |
| DCF (Growth 10y) | 24.88 - 31.80 | 27.74 | -37.8% |
| DCF (EBITDA 5y) | 53.54 - 70.85 | 62.94 | 41.1% |
| DCF (EBITDA 10y) | 48.91 - 68.80 | 58.89 | 32.0% |
| Fair Value | 47.76 - 47.76 | 47.76 | 7.09% |
| P/E | 39.44 - 92.27 | 53.36 | 19.6% |
| EV/EBITDA | 36.17 - 94.28 | 62.83 | 40.9% |
| EPV | 38.91 - 46.30 | 42.60 | -4.5% |
| DDM - Stable | 8.38 - 15.63 | 12.00 | -73.1% |
| DDM - Multi | 12.45 - 18.57 | 14.94 | -66.5% |
| Market Cap (mil) | 972.73 |
| Beta | 1.09 |
| Outstanding shares (mil) | 21.81 |
| Enterprise Value (mil) | 884.73 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.48% |
| Cost of Debt | 8.33% |
| WACC | 15.45% |