As of 2026-05-27, the Intrinsic Value of Porwal Auto Components Ltd (532933.BO) is 51.80 INR. This 532933.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.67 INR, the upside of Porwal Auto Components Ltd is -5.30%.
The range of the Intrinsic Value is 42.15 - 67.00 INR
Based on its market price of 54.67 INR and our intrinsic valuation, Porwal Auto Components Ltd (532933.BO) is overvalued by 5.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.15 - 67.00 | 51.80 | -5.3% |
| DCF (Growth 10y) | 61.85 - 95.69 | 75.12 | 37.4% |
| DCF (EBITDA 5y) | 85.74 - 186.71 | 121.40 | 122.1% |
| DCF (EBITDA 10y) | 92.21 - 195.11 | 128.07 | 134.3% |
| Fair Value | 14.53 - 14.53 | 14.53 | -73.43% |
| P/E | 30.01 - 96.12 | 58.13 | 6.3% |
| EV/EBITDA | 53.73 - 138.55 | 79.34 | 45.1% |
| EPV | 165.21 - 207.79 | 186.50 | 241.1% |
| DDM - Stable | 14.30 - 27.71 | 21.01 | -61.6% |
| DDM - Multi | 39.95 - 60.97 | 48.34 | -11.6% |
| Market Cap (mil) | 825.52 |
| Beta | 0.80 |
| Outstanding shares (mil) | 15.10 |
| Enterprise Value (mil) | 875.08 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.83% |
| Cost of Debt | 17.59% |
| WACC | 14.82% |