As of 2025-06-28, the Intrinsic Value of GPT Infraprojects Ltd (GPTINFRA.NS) is 74.25 INR. This GPTINFRA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 127.95 INR, the upside of GPT Infraprojects Ltd is -42.00%.
The range of the Intrinsic Value is 57.70 - 103.34 INR
Based on its market price of 127.95 INR and our intrinsic valuation, GPT Infraprojects Ltd (GPTINFRA.NS) is overvalued by 42.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57.70 - 103.34 | 74.25 | -42.0% |
| DCF (Growth 10y) | 76.03 - 133.53 | 97.08 | -24.1% |
| DCF (EBITDA 5y) | 90.95 - 143.46 | 103.84 | -18.8% |
| DCF (EBITDA 10y) | 100.90 - 169.10 | 121.06 | -5.4% |
| Fair Value | 158.41 - 158.41 | 158.41 | 23.81% |
| P/E | 98.97 - 135.60 | 121.15 | -5.3% |
| EV/EBITDA | 61.70 - 129.69 | 87.84 | -31.3% |
| EPV | 46.37 - 65.25 | 55.81 | -56.4% |
| DDM - Stable | 29.32 - 64.94 | 47.13 | -63.2% |
| DDM - Multi | 53.16 - 91.00 | 67.08 | -47.6% |
| Market Cap (mil) | 16,167.76 |
| Beta | 2.25 |
| Outstanding shares (mil) | 126.36 |
| Enterprise Value (mil) | 17,329.88 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.46% |
| Cost of Debt | 11.04% |
| WACC | 14.89% |