As of 2025-05-08, the Intrinsic Value of GeeCee Ventures Ltd (GEECEE.NS) is 202.95 INR. This GEECEE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 367.00 INR, the upside of GeeCee Ventures Ltd is -44.70%.
The range of the Intrinsic Value is 131.69 - 393.96 INR
Based on its market price of 367.00 INR and our intrinsic valuation, GeeCee Ventures Ltd (GEECEE.NS) is overvalued by 44.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 131.69 - 393.96 | 202.95 | -44.7% |
| DCF (Growth 10y) | 13.41 - 14.40 | 14.15 | -96.1% |
| DCF (EBITDA 5y) | 126.05 - 153.63 | 140.30 | -61.8% |
| DCF (EBITDA 10y) | 103.18 - 142.38 | 122.01 | -66.8% |
| Fair Value | 506.50 - 506.50 | 506.50 | 38.01% |
| P/E | 374.15 - 835.12 | 536.87 | 46.3% |
| EV/EBITDA | 155.74 - 324.12 | 239.95 | -34.6% |
| EPV | 106.99 - 134.47 | 120.73 | -67.1% |
| DDM - Stable | 103.23 - 348.54 | 225.88 | -38.5% |
| DDM - Multi | 102.54 - 286.52 | 152.98 | -58.3% |
| Market Cap (mil) | 7,673.97 |
| Beta | 1.01 |
| Outstanding shares (mil) | 20.91 |
| Enterprise Value (mil) | 6,906.12 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.49% |
| Cost of Debt | 7.46% |
| WACC | 9.71% |