As of 2025-05-25, the Intrinsic Value of Great Eastern Shipping Company Ltd (GESHIP.NS) is 1,767.30 INR. This GESHIP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 923.30 INR, the upside of Great Eastern Shipping Company Ltd is 91.40%.
The range of the Intrinsic Value is 1,605.04 - 1,981.21 INR
Based on its market price of 923.30 INR and our intrinsic valuation, Great Eastern Shipping Company Ltd (GESHIP.NS) is undervalued by 91.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,605.04 - 1,981.21 | 1,767.30 | 91.4% |
| DCF (Growth 10y) | 1,707.55 - 2,082.44 | 1,870.53 | 102.6% |
| DCF (EBITDA 5y) | 1,326.18 - 1,688.73 | 1,473.23 | 59.6% |
| DCF (EBITDA 10y) | 1,555.99 - 1,902.79 | 1,700.63 | 84.2% |
| Fair Value | 4,104.95 - 4,104.95 | 4,104.95 | 344.60% |
| P/E | 998.33 - 1,338.08 | 1,202.35 | 30.2% |
| EV/EBITDA | 881.94 - 1,288.80 | 1,114.36 | 20.7% |
| EPV | 1,631.63 - 1,936.18 | 1,783.90 | 93.2% |
| DDM - Stable | 648.19 - 1,101.32 | 874.76 | -5.3% |
| DDM - Multi | 760.13 - 1,025.49 | 874.09 | -5.3% |
| Market Cap (mil) | 131,819.55 |
| Beta | 1.08 |
| Outstanding shares (mil) | 142.77 |
| Enterprise Value (mil) | 96,185.64 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.08% |
| Cost of Debt | 7.11% |
| WACC | 14.36% |