As of 2026-05-26, the Intrinsic Value of Premco Global Ltd (530331.BO) is 295.14 INR. This 530331.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 388.10 INR, the upside of Premco Global Ltd is -24.00%.
The range of the Intrinsic Value is 254.36 - 361.09 INR
Based on its market price of 388.10 INR and our intrinsic valuation, Premco Global Ltd (530331.BO) is overvalued by 24.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 254.36 - 361.09 | 295.14 | -24.0% |
| DCF (Growth 10y) | 310.01 - 441.62 | 360.84 | -7.0% |
| DCF (EBITDA 5y) | 351.81 - 440.81 | 374.96 | -3.4% |
| DCF (EBITDA 10y) | 371.46 - 493.87 | 412.38 | 6.3% |
| Fair Value | 744.53 - 744.53 | 744.53 | 91.84% |
| P/E | 336.12 - 410.39 | 368.43 | -5.1% |
| EV/EBITDA | 357.06 - 462.10 | 399.36 | 2.9% |
| EPV | 353.65 - 449.44 | 401.55 | 3.5% |
| DDM - Stable | 137.19 - 268.94 | 203.06 | -47.7% |
| DDM - Multi | 313.56 - 430.01 | 360.14 | -7.2% |
| Market Cap (mil) | 1,280.73 |
| Beta | 1.65 |
| Outstanding shares (mil) | 3.30 |
| Enterprise Value (mil) | 1,115.98 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.58% |
| Cost of Debt | 15.74% |
| WACC | 14.48% |