As of 2025-07-06, the Intrinsic Value of Gallantt Ispat Ltd (GALLISPAT.NS) is 34.28 INR. This GALLISPAT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.90 INR, the upside of Gallantt Ispat Ltd is -47.20%.
The range of the Intrinsic Value is 27.68 - 44.00 INR
Based on its market price of 64.90 INR and our intrinsic valuation, Gallantt Ispat Ltd (GALLISPAT.NS) is overvalued by 47.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.68 - 44.00 | 34.28 | -47.2% |
| DCF (Growth 10y) | 35.52 - 52.24 | 42.37 | -34.7% |
| DCF (EBITDA 5y) | 73.31 - 98.61 | 83.64 | 28.9% |
| DCF (EBITDA 10y) | 64.60 - 90.49 | 75.36 | 16.1% |
| Fair Value | 15.66 - 15.66 | 15.66 | -75.87% |
| P/E | 63.48 - 94.29 | 74.05 | 14.1% |
| EV/EBITDA | 39.75 - 58.21 | 48.40 | -25.4% |
| EPV | (6.83) - (5.89) | (6.36) | -109.8% |
| DDM - Stable | 14.40 - 25.74 | 20.07 | -69.1% |
| DDM - Multi | 28.30 - 39.16 | 32.85 | -49.4% |
| Market Cap (mil) | 18,325.23 |
| Beta | 1.09 |
| Outstanding shares (mil) | 282.36 |
| Enterprise Value (mil) | 21,767.88 |
| Market risk premium | 6.92% |
| Cost of Equity | 16.59% |
| Cost of Debt | 6.72% |
| WACC | 14.92% |