GODREJPROP.NS Intrinsic
Value
What is the intrinsic value of GODREJPROP.NS?
As of 2025-05-10, the Intrinsic Value of Godrej Properties Ltd (GODREJPROP.NS) is
1,236.11 INR. This GODREJPROP.NS valuation is based on the model Peter Lynch Fair Value.
With the current market price of 2,030.30 INR, the upside of Godrej Properties Ltd is
-39.12%.
Is GODREJPROP.NS undervalued or overvalued?
Based on its market price of 2,030.30 INR and our intrinsic valuation, Godrej Properties Ltd (GODREJPROP.NS) is overvalued by 39.12%.
1,236.11 INR
Intrinsic Value
GODREJPROP.NS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(5,431.09) - (3,291.15) |
(4,042.00) |
-299.1% |
| DCF (Growth 10y) |
(4,005.14) - (6,577.07) |
(4,917.79) |
-342.2% |
| DCF (EBITDA 5y) |
(850.12) - (272.25) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(1,592.67) - (532.19) |
(1,234.50) |
-123450.0% |
| Fair Value |
1,236.11 - 1,236.11 |
1,236.11 |
-39.12% |
| P/E |
630.61 - 1,181.72 |
822.20 |
-59.5% |
| EV/EBITDA |
(83.17) - 1,227.48 |
405.48 |
-80.0% |
| EPV |
(345.68) - (350.42) |
(348.05) |
-117.1% |
| DDM - Stable |
216.00 - 513.05 |
364.52 |
-82.0% |
| DDM - Multi |
527.10 - 1,017.07 |
698.71 |
-65.6% |
GODREJPROP.NS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
611,485.75 |
| Beta |
1.49 |
| Outstanding shares (mil) |
301.18 |
| Enterprise Value (mil) |
711,705.75 |
| Market risk premium |
8.31% |
| Cost of Equity |
16.35% |
| Cost of Debt |
11.10% |
| WACC |
15.13% |