As of 2025-06-05, the Intrinsic Value of G M Breweries Ltd (GMBREW.NS) is 421.64 INR. This GMBREW.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 713.95 INR, the upside of G M Breweries Ltd is -40.90%.
The range of the Intrinsic Value is 374.41 - 489.28 INR
Based on its market price of 713.95 INR and our intrinsic valuation, G M Breweries Ltd (GMBREW.NS) is overvalued by 40.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 374.41 - 489.28 | 421.64 | -40.9% |
| DCF (Growth 10y) | 415.48 - 524.65 | 460.93 | -35.4% |
| DCF (EBITDA 5y) | 572.41 - 687.10 | 608.83 | -14.7% |
| DCF (EBITDA 10y) | 546.59 - 666.70 | 589.98 | -17.4% |
| Fair Value | 885.28 - 885.28 | 885.28 | 24.00% |
| P/E | 779.62 - 1,627.53 | 1,243.81 | 74.2% |
| EV/EBITDA | 540.52 - 874.52 | 675.31 | -5.4% |
| EPV | 352.57 - 402.32 | 377.44 | -47.1% |
| DDM - Stable | 192.72 - 346.21 | 269.47 | -62.3% |
| DDM - Multi | 192.21 - 273.81 | 226.21 | -68.3% |
| Market Cap (mil) | 16,313.76 |
| Beta | 1.81 |
| Outstanding shares (mil) | 22.85 |
| Enterprise Value (mil) | 15,367.05 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.60% |
| Cost of Debt | 7.46% |
| WACC | 12.78% |