As of 2026-04-04, the Intrinsic Value of Godrej Agrovet Ltd (GODREJAGRO.NS) is 338.77 INR. This GODREJAGRO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 569.70 INR, the upside of Godrej Agrovet Ltd is -40.50%.
The range of the Intrinsic Value is 254.28 - 482.68 INR
Based on its market price of 569.70 INR and our intrinsic valuation, Godrej Agrovet Ltd (GODREJAGRO.NS) is overvalued by 40.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 254.28 - 482.68 | 338.77 | -40.5% |
| DCF (Growth 10y) | 308.10 - 538.94 | 394.74 | -30.7% |
| DCF (EBITDA 5y) | 443.32 - 707.11 | 547.29 | -3.9% |
| DCF (EBITDA 10y) | 426.87 - 702.32 | 535.93 | -5.9% |
| Fair Value | 202.47 - 202.47 | 202.47 | -64.46% |
| P/E | 465.79 - 757.75 | 605.88 | 6.4% |
| EV/EBITDA | 193.77 - 450.04 | 286.82 | -49.7% |
| EPV | 78.71 - 136.37 | 107.54 | -81.1% |
| DDM - Stable | 108.20 - 233.78 | 170.99 | -70.0% |
| DDM - Multi | 265.22 - 432.17 | 327.66 | -42.5% |
| Market Cap (mil) | 109,570.40 |
| Beta | 0.26 |
| Outstanding shares (mil) | 192.33 |
| Enterprise Value (mil) | 130,987.80 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.77% |
| Cost of Debt | 7.48% |
| WACC | 13.71% |