As of 2026-04-03, the Intrinsic Value of Geojit Financial Services Ltd (GEOJITFSL.NS) is 82.09 INR. This GEOJITFSL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.14 INR, the upside of Geojit Financial Services Ltd is 43.70%.
The range of the Intrinsic Value is 73.34 - 95.52 INR
Based on its market price of 57.14 INR and our intrinsic valuation, Geojit Financial Services Ltd (GEOJITFSL.NS) is undervalued by 43.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.34 - 95.52 | 82.09 | 43.7% |
| DCF (Growth 10y) | 85.99 - 111.96 | 96.35 | 68.6% |
| DCF (EBITDA 5y) | 75.13 - 108.80 | 92.69 | 62.2% |
| DCF (EBITDA 10y) | 85.72 - 119.33 | 102.02 | 78.5% |
| Fair Value | 84.11 - 84.11 | 84.11 | 47.21% |
| P/E | 50.27 - 68.81 | 58.94 | 3.2% |
| EV/EBITDA | 52.53 - 86.18 | 75.57 | 32.3% |
| EPV | 59.09 - 67.89 | 63.49 | 11.1% |
| DDM - Stable | 15.27 - 29.65 | 22.46 | -60.7% |
| DDM - Multi | 35.31 - 51.59 | 41.81 | -26.8% |
| Market Cap (mil) | 15,948.92 |
| Beta | 1.41 |
| Outstanding shares (mil) | 279.12 |
| Enterprise Value (mil) | 9,148.48 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.82% |
| Cost of Debt | 9.71% |
| WACC | 14.13% |