As of 2025-06-23, the Intrinsic Value of GMM Pfaudler Ltd (GMMPFAUDLR.NS) is 563.83 INR. This GMMPFAUDLR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,152.60 INR, the upside of GMM Pfaudler Ltd is -51.10%.
The range of the Intrinsic Value is 446.98 - 751.98 INR
Based on its market price of 1,152.60 INR and our intrinsic valuation, GMM Pfaudler Ltd (GMMPFAUDLR.NS) is overvalued by 51.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 446.98 - 751.98 | 563.83 | -51.1% |
| DCF (Growth 10y) | 786.25 - 1,280.18 | 976.75 | -15.3% |
| DCF (EBITDA 5y) | 2,675.57 - 3,159.63 | 2,960.09 | 156.8% |
| DCF (EBITDA 10y) | 3,024.36 - 3,948.64 | 3,510.89 | 204.6% |
| Fair Value | 128.09 - 128.09 | 128.09 | -88.89% |
| P/E | 581.16 - 1,113.08 | 845.30 | -26.7% |
| EV/EBITDA | 1,709.53 - 2,625.31 | 2,226.55 | 93.2% |
| EPV | 798.46 - 982.37 | 890.42 | -22.7% |
| DDM - Stable | 65.70 - 133.19 | 99.45 | -91.4% |
| DDM - Multi | 330.82 - 526.71 | 406.92 | -64.7% |
| Market Cap (mil) | 51,820.89 |
| Beta | 0.67 |
| Outstanding shares (mil) | 44.96 |
| Enterprise Value (mil) | 55,653.80 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.05% |
| Cost of Debt | 8.27% |
| WACC | 13.71% |