As of 2025-07-04, the Intrinsic Value of Gokul Refoils and Solvent Ltd (GOKUL.NS) is 248.30 INR. This GOKUL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.87 INR, the upside of Gokul Refoils and Solvent Ltd is 453.40%.
The range of the Intrinsic Value is 194.11 - 340.48 INR
Based on its market price of 44.87 INR and our intrinsic valuation, Gokul Refoils and Solvent Ltd (GOKUL.NS) is undervalued by 453.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 194.11 - 340.48 | 248.30 | 453.4% |
| DCF (Growth 10y) | 296.52 - 505.22 | 374.40 | 734.4% |
| DCF (EBITDA 5y) | 242.66 - 307.98 | 275.80 | 514.7% |
| DCF (EBITDA 10y) | 340.18 - 461.43 | 397.96 | 786.9% |
| Fair Value | 37.40 - 37.40 | 37.40 | -16.66% |
| P/E | 18.04 - 89.24 | 48.73 | 8.6% |
| EV/EBITDA | 26.51 - 76.09 | 46.08 | 2.7% |
| EPV | 32.79 - 49.28 | 41.03 | -8.6% |
| DDM - Stable | 7.11 - 13.78 | 10.44 | -76.7% |
| DDM - Multi | 120.02 - 186.55 | 146.53 | 226.6% |
| Market Cap (mil) | 4,442.13 |
| Beta | 1.05 |
| Outstanding shares (mil) | 99.00 |
| Enterprise Value (mil) | 6,664.46 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.25% |
| Cost of Debt | 9.93% |
| WACC | 11.59% |