As of 2025-07-07, the Intrinsic Value of Garware Polyester Ltd (500655.BO) is 499.95 INR. This 500655.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,033.90 INR, the upside of Garware Polyester Ltd is -87.60%.
The range of the Intrinsic Value is 437.65 - 586.36 INR
Based on its market price of 4,033.90 INR and our intrinsic valuation, Garware Polyester Ltd (500655.BO) is overvalued by 87.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 437.65 - 586.36 | 499.95 | -87.6% |
| DCF (Growth 10y) | 488.10 - 625.68 | 546.60 | -86.4% |
| DCF (EBITDA 5y) | 791.42 - 1,150.17 | 947.63 | -76.5% |
| DCF (EBITDA 10y) | 691.34 - 986.01 | 817.76 | -79.7% |
| Fair Value | 330.90 - 330.90 | 330.90 | -91.80% |
| P/E | 930.68 - 1,496.99 | 1,102.21 | -72.7% |
| EV/EBITDA | 581.43 - 1,570.82 | 1,003.74 | -75.1% |
| EPV | 235.53 - 282.29 | 258.91 | -93.6% |
| DDM - Stable | 281.01 - 498.95 | 389.98 | -90.3% |
| DDM - Multi | 332.13 - 445.02 | 379.68 | -90.6% |
| Market Cap (mil) | 93,717.18 |
| Beta | 1.14 |
| Outstanding shares (mil) | 23.23 |
| Enterprise Value (mil) | 94,554.68 |
| Market risk premium | 6.92% |
| Cost of Equity | 16.21% |
| Cost of Debt | 9.71% |
| WACC | 15.54% |