As of 2025-07-18, the Intrinsic Value of Graincorp Ltd (GNC.AX) is 35.64 AUD. This GNC.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.42 AUD, the upside of Graincorp Ltd is 380.30%.
The range of the Intrinsic Value is 19.91 - 100.87 AUD
Based on its market price of 7.42 AUD and our intrinsic valuation, Graincorp Ltd (GNC.AX) is undervalued by 380.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.91 - 100.87 | 35.64 | 380.3% |
| DCF (Growth 10y) | 28.55 - 127.11 | 47.81 | 544.4% |
| DCF (EBITDA 5y) | 7.91 - 10.65 | 9.51 | 28.2% |
| DCF (EBITDA 10y) | 15.39 - 20.58 | 18.13 | 144.3% |
| Fair Value | 7.92 - 7.92 | 7.92 | 6.79% |
| P/E | 2.12 - 6.44 | 4.43 | -40.2% |
| EV/EBITDA | (1.60) - 0.34 | (0.54) | -107.3% |
| EPV | 24.37 - 36.55 | 30.46 | 310.5% |
| DDM - Stable | 3.30 - 10.85 | 7.07 | -4.7% |
| DDM - Multi | 26.33 - 60.69 | 36.03 | 385.6% |
| Market Cap (mil) | 1,645.83 |
| Beta | 0.69 |
| Outstanding shares (mil) | 221.81 |
| Enterprise Value (mil) | 3,177.23 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.68% |
| Cost of Debt | 5.50% |
| WACC | 6.32% |