As of 2025-07-06, the Intrinsic Value of Punjab Chemicals and Crop Protection Ltd (PUNJABCHEM.NS) is 819.23 INR. This PUNJABCHEM.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,210.00 INR, the upside of Punjab Chemicals and Crop Protection Ltd is -32.30%.
The range of the Intrinsic Value is 666.08 - 1,065.50 INR
Based on its market price of 1,210.00 INR and our intrinsic valuation, Punjab Chemicals and Crop Protection Ltd (PUNJABCHEM.NS) is overvalued by 32.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 666.08 - 1,065.50 | 819.23 | -32.3% |
| DCF (Growth 10y) | 909.06 - 1,428.10 | 1,110.06 | -8.3% |
| DCF (EBITDA 5y) | 1,833.64 - 2,901.99 | 2,334.68 | 92.9% |
| DCF (EBITDA 10y) | 1,785.99 - 3,026.02 | 2,336.68 | 93.1% |
| Fair Value | 793.84 - 793.84 | 793.84 | -34.39% |
| P/E | 1,343.29 - 1,823.93 | 1,463.71 | 21.0% |
| EV/EBITDA | 1,067.86 - 1,738.98 | 1,357.15 | 12.2% |
| EPV | 468.28 - 619.03 | 543.65 | -55.1% |
| DDM - Stable | 150.73 - 301.44 | 226.09 | -81.3% |
| DDM - Multi | 475.03 - 755.49 | 584.75 | -51.7% |
| Market Cap (mil) | 14,834.60 |
| Beta | 0.99 |
| Outstanding shares (mil) | 12.26 |
| Enterprise Value (mil) | 15,912.70 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.11% |
| Cost of Debt | 12.78% |
| WACC | 14.66% |