Pramara Promotions Ltd

PRAMARA NSE Consumer Discretionary Advertising & Media Agencies
₹154.50
-1.62%
Delayed · cached 15 min

Fair value analysis

PRAMARA
Pramara Promotions Ltd
Consumer DiscretionaryAdvertising & Media Agencies
₹87.95
Close used for this calculation
₹150.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability19/25
Returns16/25
Balance Sheet9/25
Efficiency22/25
Growth20/25
Strong
Quality radar
66Prof.19/25Ret.16/25Eff.22/25B.Sht9/25Growth20/25

Consensus fair value

₹150.22
Below FV
▲ +70.8% against the close used
Model range ₹82.80 – ₹324.26
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹82.80Fair value₹150.22Bull₹324.26
FairClose
52-week traded range
52W low ₹87.9552W high ₹366.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Pramara Promotions Ltd closed at ₹87.95, 41.5% below the consensus fair value of ₹150.22 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 11.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹142.91
+62.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹121.20
+37.8%
√(22.5 × EPS × BVPS)
EPS=7.2, BVPS=90.67
Graham Formula
₹324.26
+268.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹82.80
-5.9%
EPS × 11.5x (sector P/E)
EPS=7.2, Sector P/E=11.5x
Peter Lynch (PEG)
₹180.00
+104.7%
EPS × Growth% (PEG = 1 is fair)
EPS=7.2, g=25%
EV/EBITDA
₹212.73
+141.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=180M
Book Value (P/B)
₹108.80
+23.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=90.67, ROE=10.8%, g=6%, r=10%
Reverse DCF
₹87.95
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.5% | Historical: 25%
Margin of Safety
₹125.84
+43.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=167.79, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.