As of 2026-04-01, the Intrinsic Value of PVR Ltd (PVR.NS) is 772.11 INR. This PVR.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 1,733.95 INR, the upside of PVR Ltd is -55.50%.
The range of the Intrinsic Value is 379.55 - 1,323.18 INR
Based on its market price of 1,733.95 INR and our intrinsic valuation, PVR Ltd (PVR.NS) is overvalued by 55.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,009.65) - (752.01) | (834.51) | -148.1% |
| DCF (Growth 10y) | (418.39) - (178.67) | (343.42) | -119.8% |
| DCF (EBITDA 5y) | (708.96) - (810.87) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 379.55 - 1,323.18 | 772.11 | -55.5% |
| Fair Value | -388.75 - -388.75 | -388.75 | -122.42% |
| P/E | (257.33) - (322.32) | (317.83) | -118.3% |
| EV/EBITDA | 1,074.36 - 1,918.12 | 1,605.69 | -7.4% |
| EPV | (347.90) - (298.89) | (323.39) | -118.7% |
| DDM - Stable | (63.76) - (149.28) | (106.52) | -106.1% |
| DDM - Multi | (1,729.41) - (3,200.59) | (2,250.91) | -229.8% |
| Market Cap (mil) | 169,879.94 |
| Beta | 0.77 |
| Outstanding shares (mil) | 97.97 |
| Enterprise Value (mil) | 218,255.03 |
| Market risk premium | 6.92% |
| Cost of Equity | 13.30% |
| Cost of Debt | 9.15% |
| WACC | 11.28% |