As of 2025-07-16, the Intrinsic Value of Gensol Engineering Ltd (542851.BO) is 290.78 INR. This 542851.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.46 INR, the upside of Gensol Engineering Ltd is 465.10%.
The range of the Intrinsic Value is 147.85 - 761.70 INR
Based on its market price of 51.46 INR and our intrinsic valuation, Gensol Engineering Ltd (542851.BO) is undervalued by 465.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 147.85 - 761.70 | 290.78 | 465.1% |
| DCF (Growth 10y) | 196.22 - 911.53 | 364.32 | 608.0% |
| DCF (EBITDA 5y) | 350.67 - 1,138.83 | 580.75 | 1028.5% |
| DCF (EBITDA 10y) | 361.56 - 1,386.01 | 648.93 | 1161.0% |
| Fair Value | 713.34 - 713.34 | 713.34 | 1,286.21% |
| P/E | 111.14 - 232.68 | 149.40 | 190.3% |
| EV/EBITDA | 58.26 - 652.02 | 224.57 | 336.4% |
| EPV | (217.27) - (313.71) | (265.49) | -615.9% |
| DDM - Stable | 73.17 - 191.60 | 132.39 | 157.3% |
| DDM - Multi | 236.55 - 498.75 | 322.83 | 527.3% |
| Market Cap (mil) | 1,199.47 |
| Beta | 0.42 |
| Outstanding shares (mil) | 23.31 |
| Enterprise Value (mil) | 3,575.47 |
| Market risk premium | 6.92% |
| Cost of Equity | 11.62% |
| Cost of Debt | 22.84% |
| WACC | 13.13% |