As of 2025-07-03, the Intrinsic Value of Godrej Properties Ltd (GODREJPROP.NS) is 3,533.39 INR. This GODREJPROP.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 2,290.20 INR, the upside of Godrej Properties Ltd is 54.30%.
The range of the Intrinsic Value is 2,780.84 - 4,887.89 INR
Based on its market price of 2,290.20 INR and our intrinsic valuation, Godrej Properties Ltd (GODREJPROP.NS) is undervalued by 54.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,812.81) - (1,649.16) | (2,048.98) | -189.5% |
| DCF (Growth 10y) | (1,132.44) - (1,373.65) | (1,230.85) | -153.7% |
| DCF (EBITDA 5y) | 2,780.84 - 4,887.89 | 3,533.39 | 54.3% |
| DCF (EBITDA 10y) | 3,994.58 - 8,963.36 | 5,762.51 | 151.6% |
| Fair Value | 1,162.01 - 1,162.01 | 1,162.01 | -49.26% |
| P/E | 1,068.11 - 1,503.60 | 1,345.60 | -41.2% |
| EV/EBITDA | 970.49 - 1,477.71 | 1,210.11 | -47.2% |
| EPV | (193.16) - (173.51) | (183.33) | -108.0% |
| DDM - Stable | 196.26 - 492.43 | 344.35 | -85.0% |
| DDM - Multi | 812.66 - 1,742.58 | 1,125.46 | -50.9% |
| Market Cap (mil) | 689,762.44 |
| Beta | 1.87 |
| Outstanding shares (mil) | 301.18 |
| Enterprise Value (mil) | 762,318.56 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.54% |
| Cost of Debt | 12.64% |
| WACC | 15.60% |