As of 2025-06-12, the Intrinsic Value of Godawari Power and Ispat Ltd (GPIL.NS) is 131.99 INR. This GPIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 190.74 INR, the upside of Godawari Power and Ispat Ltd is -30.80%.
The range of the Intrinsic Value is 116.44 - 153.94 INR
Based on its market price of 190.74 INR and our intrinsic valuation, Godawari Power and Ispat Ltd (GPIL.NS) is overvalued by 30.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 116.44 - 153.94 | 131.99 | -30.8% |
| DCF (Growth 10y) | 143.90 - 188.21 | 162.49 | -14.8% |
| DCF (EBITDA 5y) | 173.58 - 244.65 | 201.37 | 5.6% |
| DCF (EBITDA 10y) | 178.49 - 250.25 | 207.03 | 8.5% |
| Fair Value | 302.97 - 302.97 | 302.97 | 58.84% |
| P/E | 159.48 - 203.84 | 177.89 | -6.7% |
| EV/EBITDA | 121.84 - 178.95 | 150.94 | -20.9% |
| EPV | 75.70 - 88.76 | 82.23 | -56.9% |
| DDM - Stable | 51.11 - 93.45 | 72.28 | -62.1% |
| DDM - Multi | 82.24 - 118.04 | 97.03 | -49.1% |
| Market Cap (mil) | 127,654.66 |
| Beta | 1.35 |
| Outstanding shares (mil) | 669.26 |
| Enterprise Value (mil) | 123,799.55 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.13% |
| Cost of Debt | 8.52% |
| WACC | 17.09% |