As of 2025-09-06, the Intrinsic Value of Puravankara Ltd (PURVA.NS) is 219.91 INR. This PURVA.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 288.70 INR, the upside of Puravankara Ltd is -23.80%.
The range of the Intrinsic Value is (31.33) - 483.54 INR
Based on its market price of 288.70 INR and our intrinsic valuation, Puravankara Ltd (PURVA.NS) is overvalued by 23.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (643.37) - (472.30) | (524.97) | -281.8% |
| DCF (Growth 10y) | (384.88) - (345.67) | (375.90) | -230.2% |
| DCF (EBITDA 5y) | (31.33) - 483.54 | 219.91 | -23.8% |
| DCF (EBITDA 10y) | (71.38) - 611.71 | 229.01 | -20.7% |
| Fair Value | -189.63 - -189.63 | -189.63 | -165.68% |
| P/E | (138.20) - (133.35) | (154.74) | -153.6% |
| EV/EBITDA | 38.77 - 254.98 | 173.75 | -39.8% |
| EPV | (63.33) - (21.77) | (42.55) | -114.7% |
| DDM - Stable | (39.96) - (117.73) | (78.85) | -127.3% |
| DDM - Multi | (12.72) - (31.09) | (18.25) | -106.3% |
| Market Cap (mil) | 68,465.20 |
| Beta | 1.85 |
| Outstanding shares (mil) | 237.15 |
| Enterprise Value (mil) | 104,463.70 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.54% |
| Cost of Debt | 19.14% |
| WACC | 12.99% |