As of 2025-05-04, the Intrinsic Value of Grasim Industries Ltd (GRASIM.NS) is 644.34 INR. This GRASIM.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 2,715.00 INR, the upside of Grasim Industries Ltd is -76.30%.
The range of the Intrinsic Value is 238.21 - 1,212.18 INR
Based on its market price of 2,715.00 INR and our intrinsic valuation, Grasim Industries Ltd (GRASIM.NS) is overvalued by 76.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (739.14) - 512.92 | (320.63) | -111.8% |
| DCF (Growth 10y) | (835.58) - 101.91 | (517.16) | -119.0% |
| DCF (EBITDA 5y) | 238.21 - 1,212.18 | 644.34 | -76.3% |
| DCF (EBITDA 10y) | (230.65) - 662.40 | 138.94 | -94.9% |
| Fair Value | 1,424.38 - 1,424.38 | 1,424.38 | -47.54% |
| P/E | 1,314.30 - 3,029.93 | 2,267.40 | -16.5% |
| EV/EBITDA | (211.72) - 5,092.26 | 1,962.58 | -27.7% |
| EPV | (62.22) - 602.03 | 269.90 | -90.1% |
| DDM - Stable | 253.00 - 501.14 | 377.07 | -86.1% |
| DDM - Multi | 383.27 - 574.04 | 458.55 | -83.1% |
| Market Cap (mil) | 1,842,534.80 |
| Beta | 1.17 |
| Outstanding shares (mil) | 678.65 |
| Enterprise Value (mil) | 3,365,594.80 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.00% |
| Cost of Debt | 5.78% |
| WACC | 11.61% |