As of 2025-08-02, the Intrinsic Value of Gujarat Narmada Valley Fertilizers & Chemicals Ltd (GNFC.NS) is 471.60 INR. This GNFC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 535.05 INR, the upside of Gujarat Narmada Valley Fertilizers & Chemicals Ltd is -11.90%.
The range of the Intrinsic Value is 415.88 - 563.41 INR
Based on its market price of 535.05 INR and our intrinsic valuation, Gujarat Narmada Valley Fertilizers & Chemicals Ltd (GNFC.NS) is overvalued by 11.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 415.88 - 563.41 | 471.60 | -11.9% |
| DCF (Growth 10y) | 415.70 - 536.35 | 462.34 | -13.6% |
| DCF (EBITDA 5y) | 518.74 - 827.25 | 663.87 | 24.1% |
| DCF (EBITDA 10y) | 469.39 - 699.08 | 570.32 | 6.6% |
| Fair Value | 995.56 - 995.56 | 995.56 | 86.07% |
| P/E | 602.36 - 903.59 | 794.59 | 48.5% |
| EV/EBITDA | 558.06 - 1,057.45 | 744.60 | 39.2% |
| EPV | 496.46 - 607.99 | 552.23 | 3.2% |
| DDM - Stable | 185.30 - 393.22 | 289.26 | -45.9% |
| DDM - Multi | 199.54 - 318.71 | 244.61 | -54.3% |
| Market Cap (mil) | 78,620.25 |
| Beta | 1.35 |
| Outstanding shares (mil) | 146.94 |
| Enterprise Value (mil) | 60,060.25 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.82% |
| Cost of Debt | 221.08% |
| WACC | 15.87% |