As of 2025-05-17, the Intrinsic Value of GMM Pfaudler Ltd (GMMPFAUDLR.NS) is 603.75 INR. This GMMPFAUDLR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,107.50 INR, the upside of GMM Pfaudler Ltd is -45.5%.

The range of the Intrinsic Value is 506.99 - 742.45 INR.

Is GMMPFAUDLR.NS undervalued or overvalued?

Based on its market price of 1,107.50 INR and our intrinsic valuation, GMM Pfaudler Ltd (GMMPFAUDLR.NS) is overvalued by 45.5%.

1,107.50 INR

Stock Price

603.75 INR

Intrinsic Value

Intrinsic Value Details

GMMPFAUDLR.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	506.99 - 742.45	603.75	-45.5%
DCF (Growth Exit 10Y)	863.04 - 1,230.04	1,015.03	-8.3%
DCF (EBITDA Exit 5Y)	3,264.47 - 4,034.51	3,678.36	232.1%
DCF (EBITDA Exit 10Y)	3,352.52 - 4,541.7	3,946.49	256.3%
Peter Lynch Fair Value	584.52 - 584.52	584.52	-47.22%
P/E Multiples	1,086.74 - 2,354.6	1,694.68	53.0%
EV/EBITDA Multiples	1,570.81 - 2,671	2,112.76	90.8%
Earnings Power Value	323.41 - 400.93	362.17	-67.3%
Dividend Discount Model - Stable	100.23 - 179.88	140.05	-87.4%
Dividend Discount Model - Multi Stages	495.04 - 686.94	575.25	-48.1%

GMMPFAUDLR.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Timken India Ltd	759.56 - 1,150.64	909.33	-70.6%
Lakshmi Machine Works Ltd	3,714.35 - 6,309.28	4,639.10	-69.2%
Elgi Equipments Ltd	123.1 - 180.14	145.47	-69.6%
Ingersoll-Rand (India) Ltd	1,056.15 - 1,504.08	1,233.10	-68.1%
Vesuvius India Ltd	1,889.82 - 2,728.23	2,222.58	-58.6%
ESAB India Ltd	1,576.2 - 2,276.78	1,853.81	-63.8%
Kirloskar Pneumatic Company Ltd	257.91 - 382.28	307.18	-74.7%
Kennametal India Ltd	754.5 - 1,274.51	942.83	-61.2%
WPIL Ltd	154.56 - 237.74	185.52	-58.0%

GMMPFAUDLR.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	49,793
Beta	0.58
Outstanding shares (mil)	45
Enterprise Value (mil)	55,140

Market risk premium	8.8%
Cost of Equity	17.5%
Cost of Debt	13.3%
WACC	16.4%