As of 2026-04-02, the Intrinsic Value of Gokaldas Exports Ltd (GOKEX.NS) is 515.98 INR. This GOKEX.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 618.80 INR, the upside of Gokaldas Exports Ltd is -16.60%.
The range of the Intrinsic Value is 393.66 - 719.33 INR
Based on its market price of 618.80 INR and our intrinsic valuation, Gokaldas Exports Ltd (GOKEX.NS) is overvalued by 16.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 393.66 - 719.33 | 515.98 | -16.6% |
| DCF (Growth 10y) | 781.44 - 1,347.89 | 995.52 | 60.9% |
| DCF (EBITDA 5y) | 932.43 - 1,535.46 | 1,194.19 | 93.0% |
| DCF (EBITDA 10y) | 1,290.98 - 2,199.86 | 1,674.51 | 170.6% |
| Fair Value | 399.42 - 399.42 | 399.42 | -35.45% |
| P/E | 346.70 - 682.57 | 488.17 | -21.1% |
| EV/EBITDA | 311.12 - 595.74 | 486.34 | -21.4% |
| EPV | (26.04) - (1.95) | (14.00) | -102.3% |
| DDM - Stable | 80.56 - 171.58 | 126.07 | -79.6% |
| DDM - Multi | 501.78 - 844.45 | 630.75 | 1.9% |
| Market Cap (mil) | 45,327.10 |
| Beta | 2.16 |
| Outstanding shares (mil) | 73.25 |
| Enterprise Value (mil) | 54,712.92 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.13% |
| Cost of Debt | 8.30% |
| WACC | 13.84% |