EN DE

Prism Johnson Limited (PRSMJOHNSN) Fair Value & Analysis

Basic Materials · IN · Market cap ₹58.5B

PJ Prism Johnson Limited PRSMJOHNSN · NSE
Price₹105.33
Fair Value₹24.62
Upside-76.6%
Quality49/100
Watch Prism Johnson Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.5% net margin
Moderate debt · generates free cash flow
Trails peers (3/14)
Narrow moat 34/100
Evidence: High Range ₹16.92 – ₹30.78 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 4 days ago

Share price −4.1% over the past month.

Below-average quality, and screening another 77% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (₹30.78). The favourable scenario is already priced in.
  • Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹16.92 to ₹30.78) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹232.61 ₹99.05 Fair Value ₹24.62 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹99.05 – ₹232.61 · fair‑value band ₹16.92 – ₹30.78 · the ₹105.33 price screens above the ₹24.62 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Prism Johnson Limited (PRSMJOHNSN) currently trades at ₹105.33, while our model-based Fair Value estimate is ₹24.62, implying the stock looks roughly 76.6% overvalued today. The Quality Score stands at 49/100 (below-average quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Prism Johnson Limited generated revenue of ₹77.2B at a net margin of 2.5%. Revenue declined 0.8% year over year. It earns a return on equity of 9.6%. Net debt stands at ₹8.7B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹16.92 (bear case) to ₹30.78 (bull case); at ₹105.33, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 40% below its 52-week high, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -60% fair-value upside, at -77%, PRSMJOHNSN screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (₹0.4700 to ₹129.90). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹14.10 ₹27.71 ₹49.36 80
Residual Income ₹22.98 ₹22.92 ₹21.42 76
Rev-Margin DCF ₹18.29 ₹36.55 ₹58.41 74
All 26 models by family
DCF Models
FCF DCF ₹13.91 ₹27.81 ₹50.02 38
Owner Earnings ₹50.03 ₹87.03 ₹146.14 31
5Y Revenue Exit ₹18.29 ₹36.88 ₹61.29 39
5Y EBITDA Exit ₹61.07 ₹119.65 ₹190.76 41
5Y P/E Exit ₹10.53 ₹21.86 ₹34.02 38
10Y Revenue Exit ₹15.60 ₹32.42 ₹56.36 36
10Y EBITDA Exit ₹44.18 ₹90.96 ₹158.37 37
10Y P/E Exit ₹11.52 ₹21.80 ₹34.88 35
Earnings-Based
Graham-Dodd ₹9.85 ₹35.80 ₹48.29 54
Lynch FV ₹8.51 ₹12.15 ₹15.80 50
PEG = 1.0 ₹8.51 ₹12.15 ₹15.80 46
EPV ₹15.33 ₹19.19 ₹22.56 59
Dividend Discount
Gordon GGM ₹0.2700 ₹0.5500 ₹0.8800 70
DDM Multi-Stage ₹0.2700 ₹0.4700 ₹0.5800 61
Multiples
P/E Multiple ₹18.47 ₹24.62 ₹30.78 63
P/S Multiple ₹18.47 ₹24.62 ₹30.78 58
P/B Multiple ₹18.47 ₹24.62 ₹30.78 55
EV/EBIT ₹26.08 ₹37.39 ₹48.69 53
EV/EBITDA ₹95.47 ₹129.90 ₹164.34 54
EV/Revenue ₹21.56 ₹34.16 ₹46.76 43
Asset-Based
NCAV (Graham) ₹15.18 ₹20.34 ₹30.36 50
Growth DCF
Growth DCF ₹14.10 ₹27.71 ₹49.36 80
Rev-Margin DCF ₹18.29 ₹36.55 ₹58.41 74
Economic Profit
Residual Income ₹22.98 ₹22.92 ₹21.42 76
ROIC Compounder ₹15.33 ₹19.19 ₹22.56 72
Growth Earnings
Growth-Adj P/E ₹14.17 ₹20.25 ₹26.32 68

Widest divergence: DCF Models (₹32.42) versus Dividend Discount (₹0.4700). Highest evidence: Growth DCF (80).

Notify me when PRSMJOHNSN reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹77.2B
Revenue growth (YoY) -0.8%
Net margin 2.5%
Return on equity 9.6%
Free cash flow ₹923M FY2026
P/E ratio 72.6
More key figures
Operating margin 0.4%
EPS (TTM) ₹1.45
EPS growth (YoY) +26.0%
Net debt ₹8.7B FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 49/100

Of which business quality 47 · Market factors (momentum, volatility) 33

Profitability 37
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 38
Earnings quality: real cash, not paper profit
Fin. Strength 31
Balance sheet, leverage, solvency risk
Investment 75
Disciplined investing over empire-building
Low Volatility 80
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 1
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Prism Johnson Limited, an integrated building materials company, manufactures and sells cement, tiles, and ready-mixed concrete in India and internationally. It operates through Cement, H & R Johnson (India) (HRJ), Ready Mixed Concrete (RMC), and Insurance segments.

Full company description

Prism Johnson Limited, an integrated building materials company, manufactures and sells cement, tiles, and ready-mixed concrete in India and internationally. It operates through Cement, H & R Johnson (India) (HRJ), Ready Mixed Concrete (RMC), and Insurance segments. The company offers Portland pozzolana and Ordinary Portland cement under the Champion, Champion Plus, Champion Duratech, and Champion All Weather brands. It also provides ceramic, industrial, and vitrified tiles; and sanitaryware, bath fittings, faucets, accessories, and engineered marble and quartz products under the Johnson Tiles, Johnson Marbonite, Johnson Porselano, Johnson Bathware, Johnson Endura, and Johnson International brand names. Additionally, the company offers construction chemicals and plasters. Further, it engages in the general insurance business, including health, motor, home, and office insurance products. The company was formerly known as Prism Cement Limited and changed its name to Prism Johnson Limited in April 2018. Prism Johnson Limited was incorporated in 1992 and is headquartered in Mumbai, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Prism Johnson Limited reported revenue of ₹73.8B in FY2026 versus ₹63.1B in FY2022, a compound +4.0%/yr. Reported net income was ₹729M in FY2026, compounding −5.6%/yr from FY2022.

Growth Quality 65/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹73.8B
Latest YoY
+1.0%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+0.1%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.7%
Avg. growth/yr (22Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+13.4%
Revenue +4.0%/yr
FY22 ₹63.1B
FY23 ₹73.6B
FY24 ₹73.9B
FY25 ₹73.1B
FY26 ₹73.8B
Net income −5.6%/yr
FY22 ₹918M
FY23 −₹1.0B
FY24 ₹1.8B
FY25 ₹799M
FY26 ₹729M

PRSMJOHNSN screens 77% overvalued. Compare with UltraTech Cement Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Prism Johnson Limited Fair Value". https://www.fairvalue-calculator.com/stock/PRSMJOHNSN

Peer Group

Building Materials · 259 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 49 · Below median
Fair Value upside −77% · Bottom 25%
Return on equity (TTM) 10% · Above median
Return on assets 1% · Below median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 0% · Below median
Revenue growth -1% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.62× · Higher than 75% of peers

Valuation Multiples vs Building Materials median · lower = cheaper

P/E (TTM) 72.6× · Pricier than 75% of peers
P/B 3.83× · Pricier than 75% of peers
P/S (TTM) 0.76× · Cheaper than median
P/FCF 0.7× · Cheaper than median
EV/EBITDA 12.3× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 23
FUTURE 0 · sector 2
PAST 39 · sector 15
HEALTH 69 · sector 92
DIVIDEND 0 · sector 52

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Building Materials stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
UltraTech Cement Limited ULTRACEMCO ₹11,891 ₹4,718 -60%
China Jushi Co 600176 ¥43.31 ¥13.22 -69%
Grasim Industries Limited GRASIM ₹3,308 ₹1,245 -62%
CEMEX, S.A. CEMEXCPO 21.71 MXN 12.27 MXN -43%
Anhui Conch Cement Company 600585 ¥17.49 ¥26.14 +49%
Ambuja Cements Limited AMBUJACEM ₹421.00 ₹216.73 -49%
Shree Cement Limited SHREECEM ₹25,570 ₹8,215 -68%
TCC Group 1101B 43.15 TWD 9.76 TWD -77%
Taiwan Glass Ind. Corp 1802 57.60 TWD 13.98 TWD -76%
J.K. Cement Limited JKCEMENT ₹5,349 ₹2,184 -59%

Compare Prism Johnson Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Prism Johnson Limited (PRSMJOHNSN) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹24.62 versus a price of ₹105.33, about −77% (overvalued).
What is the fair value of PRSMJOHNSN?
Our model-based fair value for Prism Johnson Limited is ₹24.62 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹105.33.
What is the quality score of PRSMJOHNSN?
Prism Johnson Limited has a Quality Score of 49/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Prism Johnson Limited (PRSMJOHNSN)?
Prism Johnson Limited reported trailing-twelve-month revenue of about ₹77.2B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of PRSMJOHNSN?
The net profit margin of Prism Johnson Limited is about 2.5%, meaning it keeps roughly 2.5% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Prism Johnson Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.