Paul Merchants Intrinsic Value
Paul Merchants (PML) median intrinsic value is ₹400.00 from 7 valuation models (range ₹190–₹1415), vs current price ₹485.60 — -17.6% downside (Trading Above Median Value), margin of safety -21.4%. Analyse Paul Merchants ownership structure to track promoter, FII and institutional holdings.
PML Valuation Methods Summary — DCF, Graham Number & P/E
Paul Merchants intrinsic value across 7 models vs current price ₹485.60 — upside/downside and value range per method. Read Paul Merchants dividend policy for the complete payout history and dividend yield track record.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹357.12 | ₹285.70 - ₹428.54 | -26.5% | EPS: ₹29.76, Sector P/E: 12x |
| Book Value Method | asset | ₹1214.00 | ₹1092.60 - ₹1335.40 | +150.0% | Book Value/Share: ₹2990.00, P/B: 0.8x |
| Revenue Multiple Method | revenue | ₹971.20 | ₹874.08 - ₹1068.32 | +100.0% | Revenue/Share: ₹6546.67, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹400.00 | ₹360.00 - ₹440.00 | -17.6% | EBITDA: ₹24.00Cr, EV/EBITDA: 5x |
| PEG Ratio Method | growth | ₹190.46 | ₹171.41 - ₹209.51 | -60.8% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹245.22 | ₹220.70 - ₹269.74 | -49.5% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| Graham Defensive Method | conservative | ₹1414.96 | ₹1273.46 - ₹1556.46 | +191.4% | EPS: ₹29.76, BVPS: ₹2990.00 |
PML Intrinsic Value vs Market Price — All Valuation Models
Paul Merchants fair value range ₹190–₹1415 vs current market price ₹485.60 across 7 valuation models. For current market price and key ratios, visit PML stock price BSE.
PML Intrinsic Value Analysis — Undervalued or Overvalued?
Paul Merchants median intrinsic value ₹400.00, current price ₹485.60 — Trading Above Median Value by 17.6%, margin of safety -21.4%.
What is the intrinsic value of PML?
Based on our comprehensive analysis using 7 different valuation methods, the estimated intrinsic value of Paul Merchants (PML) is ₹400.00 (median value). With the current market price of ₹485.60, this represents a -17.6% variance from our estimated fair value.
The valuation range spans from ₹190.46 to ₹1414.96, indicating ₹190.46 - ₹1414.96.
Is PML undervalued or overvalued?
Based on our multi-method analysis, Paul Merchants (PML) appears to be trading above median value by approximately 17.6%.
PML Financial Health — Key Ratios vs Industry Benchmarks
Paul Merchants financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 94.67 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 0.9% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -1.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.09x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
PML Cash Flow Quality — Operating & Free Cash Flow
Paul Merchants operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹448 Cr | ₹448 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹-135 Cr | ₹-138 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹-154 Cr | ₹-154 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹-38 Cr | ₹-38 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹-69 Cr | ₹-69 Cr | Negative Cash Flow | 3/10 |