As of 2025-05-23, the Intrinsic Value of Gallantt Metal Ltd (GALLANTT.NS) is 258.59 INR. This GALLANTT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 473.10 INR, the upside of Gallantt Metal Ltd is -45.30%.
The range of the Intrinsic Value is 218.95 - 315.84 INR
Based on its market price of 473.10 INR and our intrinsic valuation, Gallantt Metal Ltd (GALLANTT.NS) is overvalued by 45.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 218.95 - 315.84 | 258.59 | -45.3% |
| DCF (Growth 10y) | 370.95 - 527.82 | 435.63 | -7.9% |
| DCF (EBITDA 5y) | 454.10 - 589.43 | 521.72 | 10.3% |
| DCF (EBITDA 10y) | 567.29 - 776.02 | 666.28 | 40.8% |
| Fair Value | 393.55 - 393.55 | 393.55 | -16.81% |
| P/E | 212.24 - 300.04 | 232.60 | -50.8% |
| EV/EBITDA | 218.54 - 412.77 | 291.74 | -38.3% |
| EPV | 17.57 - 24.80 | 21.18 | -95.5% |
| DDM - Stable | 69.07 - 128.44 | 98.75 | -79.1% |
| DDM - Multi | 203.77 - 297.01 | 241.90 | -48.9% |
| Market Cap (mil) | 114,149.57 |
| Beta | 1.37 |
| Outstanding shares (mil) | 241.28 |
| Enterprise Value (mil) | 119,048.75 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.49% |
| Cost of Debt | 7.63% |
| WACC | 16.06% |