As of 2025-07-08, the Intrinsic Value of Gujarat Natural Resources Ltd (513536.BO) is 3.62 INR. This 513536.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 67.85 INR, the upside of Gujarat Natural Resources Ltd is -94.70%.
The range of the Intrinsic Value is 2.15 - 6.57 INR
Based on its market price of 67.85 INR and our intrinsic valuation, Gujarat Natural Resources Ltd (513536.BO) is overvalued by 94.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.27) - (0.81) | (1.30) | -101.9% |
| DCF (Growth 10y) | (0.70) - (1.85) | (1.09) | -101.6% |
| DCF (EBITDA 5y) | 2.15 - 6.57 | 3.62 | -94.7% |
| DCF (EBITDA 10y) | 1.50 - 5.88 | 2.89 | -95.7% |
| Fair Value | -6.57 - -6.57 | -6.57 | -109.69% |
| P/E | (5.56) - (5.80) | (5.95) | -108.8% |
| EV/EBITDA | 0.73 - 13.70 | 4.34 | -93.6% |
| EPV | 14.25 - 18.58 | 16.41 | -75.8% |
| DDM - Stable | (3.00) - (7.63) | (5.31) | -107.8% |
| DDM - Multi | (3.51) - (7.14) | (4.73) | -107.0% |
| Market Cap (mil) | 5,907.07 |
| Beta | 0.23 |
| Outstanding shares (mil) | 87.06 |
| Enterprise Value (mil) | 5,955.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.58% |
| Cost of Debt | 7.27% |
| WACC | 11.49% |