As of 2025-05-08, the Intrinsic Value of Gujarat Ambuja Exports Ltd (GAEL.NS) is 87.79 INR. This GAEL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.88 INR, the upside of Gujarat Ambuja Exports Ltd is -17.90%.
The range of the Intrinsic Value is 71.54 - 113.86 INR
Based on its market price of 106.88 INR and our intrinsic valuation, Gujarat Ambuja Exports Ltd (GAEL.NS) is overvalued by 17.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 71.54 - 113.86 | 87.79 | -17.9% |
| DCF (Growth 10y) | 106.49 - 165.74 | 129.48 | 21.1% |
| DCF (EBITDA 5y) | 145.99 - 203.45 | 176.65 | 65.3% |
| DCF (EBITDA 10y) | 156.42 - 230.68 | 192.76 | 80.4% |
| Fair Value | 161.96 - 161.96 | 161.96 | 51.53% |
| P/E | 95.18 - 130.47 | 114.34 | 7.0% |
| EV/EBITDA | 69.84 - 111.51 | 94.31 | -11.8% |
| EPV | 42.05 - 53.51 | 47.78 | -55.3% |
| DDM - Stable | 31.83 - 65.03 | 48.43 | -54.7% |
| DDM - Multi | 99.54 - 159.72 | 122.79 | 14.9% |
| Market Cap (mil) | 49,022.65 |
| Beta | 1.11 |
| Outstanding shares (mil) | 458.67 |
| Enterprise Value (mil) | 50,183.55 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.56% |
| Cost of Debt | 5.73% |
| WACC | 15.17% |