As of 2025-07-20, the Intrinsic Value of Graviss Hospitality Ltd (509546.BO) is 1.23 INR. This 509546.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.01 INR, the upside of Graviss Hospitality Ltd is -97.30%.
The range of the Intrinsic Value is 0.63 - 2.43 INR
Based on its market price of 45.01 INR and our intrinsic valuation, Graviss Hospitality Ltd (509546.BO) is overvalued by 97.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.63 - 2.43 | 1.23 | -97.3% |
| DCF (Growth 10y) | 2.45 - 6.17 | 3.69 | -91.8% |
| DCF (EBITDA 5y) | 10.10 - 16.72 | 11.61 | -74.2% |
| DCF (EBITDA 10y) | 9.72 - 18.23 | 12.02 | -73.3% |
| Fair Value | 33.29 - 33.29 | 33.29 | -26.04% |
| P/E | 5.10 - 31.74 | 15.48 | -65.6% |
| EV/EBITDA | 9.85 - 23.36 | 14.85 | -67.0% |
| EPV | 10.48 - 14.47 | 12.48 | -72.3% |
| DDM - Stable | 8.18 - 20.88 | 14.53 | -67.7% |
| DDM - Multi | 2.81 - 5.83 | 3.82 | -91.5% |
| Market Cap (mil) | 3,174.11 |
| Beta | 0.22 |
| Outstanding shares (mil) | 70.52 |
| Enterprise Value (mil) | 3,252.31 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.57% |
| Cost of Debt | 6.28% |
| WACC | 12.31% |