As of 2025-07-20, the Intrinsic Value of Ginni Filaments Ltd (GINNIFILA.NS) is 43.28 INR. This GINNIFILA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.21 INR, the upside of Ginni Filaments Ltd is -2.10%.
The range of the Intrinsic Value is 33.10 - 59.85 INR
Based on its market price of 44.21 INR and our intrinsic valuation, Ginni Filaments Ltd (GINNIFILA.NS) is overvalued by 2.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.10 - 59.85 | 43.28 | -2.1% |
| DCF (Growth 10y) | 41.51 - 69.20 | 52.17 | 18.0% |
| DCF (EBITDA 5y) | 27.96 - 36.46 | 32.54 | -26.4% |
| DCF (EBITDA 10y) | 38.78 - 51.28 | 45.04 | 1.9% |
| Fair Value | 12.25 - 12.25 | 12.25 | -72.30% |
| P/E | 8.16 - 23.53 | 15.49 | -65.0% |
| EV/EBITDA | 10.32 - 36.97 | 22.60 | -48.9% |
| EPV | 169.28 - 207.35 | 188.32 | 326.0% |
| DDM - Stable | 2.82 - 5.60 | 4.21 | -90.5% |
| DDM - Multi | 23.63 - 37.11 | 28.92 | -34.6% |
| Market Cap (mil) | 3,786.59 |
| Beta | 1.48 |
| Outstanding shares (mil) | 85.65 |
| Enterprise Value (mil) | 4,497.94 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.02% |
| Cost of Debt | 8.55% |
| WACC | 11.99% |