As of 2025-05-15, the Intrinsic Value of Ge Power India Ltd (GEPIL.NS) is 70.62 INR. This GEPIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 245.92 INR, the upside of Ge Power India Ltd is -71.30%.
The range of the Intrinsic Value is 54.66 - 111.73 INR
Based on its market price of 245.92 INR and our intrinsic valuation, Ge Power India Ltd (GEPIL.NS) is overvalued by 71.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 54.66 - 111.73 | 70.62 | -71.3% |
| DCF (Growth 10y) | 102.50 - 239.64 | 141.15 | -42.6% |
| DCF (EBITDA 5y) | 73.08 - 129.11 | 97.80 | -60.2% |
| DCF (EBITDA 10y) | 107.50 - 204.73 | 147.43 | -40.0% |
| Fair Value | 48.12 - 48.12 | 48.12 | -80.43% |
| P/E | 142.43 - 229.04 | 178.28 | -27.5% |
| EV/EBITDA | 263.78 - 470.19 | 342.33 | 39.2% |
| EPV | (115.63) - (187.60) | (151.61) | -161.7% |
| DDM - Stable | 51.26 - 162.94 | 107.10 | -56.4% |
| DDM - Multi | 28.97 - 77.01 | 42.79 | -82.6% |
| Market Cap (mil) | 16,533.20 |
| Beta | 2.05 |
| Outstanding shares (mil) | 67.23 |
| Enterprise Value (mil) | 15,040.20 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.23% |
| Cost of Debt | 7.02% |
| WACC | 11.89% |