As of 2025-05-07, the Intrinsic Value of Godrej Consumer Products Ltd (GODREJCP.NS) is 121.00 INR. This GODREJCP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,250.80 INR, the upside of Godrej Consumer Products Ltd is -90.30%.
The range of the Intrinsic Value is 91.81 - 170.15 INR
Based on its market price of 1,250.80 INR and our intrinsic valuation, Godrej Consumer Products Ltd (GODREJCP.NS) is overvalued by 90.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 91.81 - 170.15 | 121.00 | -90.3% |
| DCF (Growth 10y) | 143.45 - 245.46 | 181.82 | -85.5% |
| DCF (EBITDA 5y) | 408.34 - 535.48 | 478.32 | -61.8% |
| DCF (EBITDA 10y) | 419.09 - 596.73 | 509.62 | -59.3% |
| Fair Value | -22.14 - -22.14 | -22.14 | -101.77% |
| P/E | (173.98) - 217.00 | 4.11 | -99.7% |
| EV/EBITDA | 232.23 - 1,046.25 | 617.26 | -50.7% |
| EPV | 126.27 - 161.40 | 143.84 | -88.5% |
| DDM - Stable | (27.55) - (59.38) | (43.47) | -103.5% |
| DDM - Multi | 93.89 - 157.73 | 117.76 | -90.6% |
| Market Cap (mil) | 1,279,580.90 |
| Beta | 0.89 |
| Outstanding shares (mil) | 1,023.01 |
| Enterprise Value (mil) | 1,314,914.60 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.98% |
| Cost of Debt | 8.99% |
| WACC | 12.84% |