As of 2025-05-19, the Intrinsic Value of Gini Silk Mills Ltd (531744.BO) is 48.46 INR. This 531744.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.01 INR, the upside of Gini Silk Mills Ltd is -47.30%.
The range of the Intrinsic Value is 34.78 - 77.92 INR
Based on its market price of 92.01 INR and our intrinsic valuation, Gini Silk Mills Ltd (531744.BO) is overvalued by 47.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.78 - 77.92 | 48.46 | -47.3% |
| DCF (Growth 10y) | 38.63 - 80.78 | 52.20 | -43.3% |
| DCF (EBITDA 5y) | 50.28 - 86.07 | 66.00 | -28.3% |
| DCF (EBITDA 10y) | 49.12 - 88.59 | 65.53 | -28.8% |
| Fair Value | 97.13 - 97.13 | 97.13 | 5.57% |
| P/E | 73.59 - 96.59 | 89.16 | -3.1% |
| EV/EBITDA | 49.53 - 80.72 | 65.21 | -29.1% |
| EPV | 252.88 - 392.29 | 322.59 | 250.6% |
| DDM - Stable | 20.04 - 53.37 | 36.70 | -60.1% |
| DDM - Multi | 24.69 - 53.34 | 33.98 | -63.1% |
| Market Cap (mil) | 514.34 |
| Beta | -0.13 |
| Outstanding shares (mil) | 5.59 |
| Enterprise Value (mil) | 563.19 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.06% |
| Cost of Debt | 6.33% |
| WACC | 11.07% |