What is the intrinsic value of GMBREW.NS?

As of 2025-05-09, the Intrinsic Value of G M Breweries Ltd (GMBREW.NS) is 805.32 INR. This GMBREW.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 648.90 INR, the upside of G M Breweries Ltd is 24.10%.

The range of the Intrinsic Value is 682.66 - 993.81 INR

Is GMBREW.NS undervalued or overvalued?

Based on its market price of 648.90 INR and our intrinsic valuation, G M Breweries Ltd (GMBREW.NS) is undervalued by 24.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	682.66 - 993.81	805.32	24.1%
DCF (Growth 10y)	877.31 - 1,251.66	1,026.54	58.2%
DCF (EBITDA 5y)	992.03 - 1,422.89	1,209.09	86.3%
DCF (EBITDA 10y)	1,109.75 - 1,620.89	1,351.41	108.3%
Fair Value	1,028.78 - 1,028.78	1,028.78	58.54%
P/E	928.82 - 1,747.17	1,397.51	115.4%
EV/EBITDA	638.60 - 1,128.35	814.47	25.5%
EPV	286.34 - 351.13	318.73	-50.9%
DDM - Stable	194.64 - 381.64	288.14	-55.6%
DDM - Multi	348.38 - 550.13	427.92	-34.1%