As of 2025-07-08, the Intrinsic Value of GRM Overseas Ltd (531449.BO) is 217.02 INR. This 531449.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 381.00 INR, the upside of GRM Overseas Ltd is -43.00%.
The range of the Intrinsic Value is 170.69 - 290.84 INR
Based on its market price of 381.00 INR and our intrinsic valuation, GRM Overseas Ltd (531449.BO) is overvalued by 43.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 170.69 - 290.84 | 217.02 | -43.0% |
| DCF (Growth 10y) | 295.41 - 481.27 | 367.62 | -3.5% |
| DCF (EBITDA 5y) | 393.08 - 508.38 | 428.81 | 12.5% |
| DCF (EBITDA 10y) | 497.48 - 691.84 | 567.00 | 48.8% |
| Fair Value | 70.44 - 70.44 | 70.44 | -81.51% |
| P/E | 249.41 - 412.73 | 323.39 | -15.1% |
| EV/EBITDA | 95.22 - 193.33 | 149.49 | -60.8% |
| EPV | 82.14 - 112.64 | 97.39 | -74.4% |
| DDM - Stable | 58.64 - 116.32 | 87.48 | -77.0% |
| DDM - Multi | 215.87 - 330.03 | 260.85 | -31.5% |
| Market Cap (mil) | 27,487.82 |
| Beta | 1.09 |
| Outstanding shares (mil) | 72.15 |
| Enterprise Value (mil) | 30,987.83 |
| Market risk premium | 6.92% |
| Cost of Equity | 14.53% |
| Cost of Debt | 7.06% |
| WACC | 13.41% |