As of 2025-08-09, the Intrinsic Value of Gujarat Mineral Development Corporation Ltd (GMDCLTD.NS) is 303.33 INR. This GMDCLTD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 413.00 INR, the upside of Gujarat Mineral Development Corporation Ltd is -26.60%.
The range of the Intrinsic Value is 243.56 - 413.05 INR
Based on its market price of 413.00 INR and our intrinsic valuation, Gujarat Mineral Development Corporation Ltd (GMDCLTD.NS) is overvalued by 26.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 243.56 - 413.05 | 303.33 | -26.6% |
| DCF (Growth 10y) | 289.66 - 485.33 | 359.48 | -13.0% |
| DCF (EBITDA 5y) | 220.92 - 263.07 | 237.88 | -42.4% |
| DCF (EBITDA 10y) | 274.37 - 357.34 | 309.49 | -25.1% |
| Fair Value | 523.28 - 523.28 | 523.28 | 26.70% |
| P/E | 117.88 - 149.03 | 134.77 | -67.4% |
| EV/EBITDA | 110.58 - 153.56 | 123.39 | -70.1% |
| EPV | 257.56 - 362.24 | 309.90 | -25.0% |
| DDM - Stable | 99.41 - 235.62 | 167.51 | -59.4% |
| DDM - Multi | 179.49 - 325.94 | 231.06 | -44.1% |
| Market Cap (mil) | 131,334.00 |
| Beta | 2.20 |
| Outstanding shares (mil) | 318.00 |
| Enterprise Value (mil) | 126,771.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.37% |
| Cost of Debt | 8.86% |
| WACC | 13.30% |