As of 2025-05-04, the Intrinsic Value of Gravita India Ltd (GRAVITA.NS) is 1,210.21 INR. This GRAVITA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,811.50 INR, the upside of Gravita India Ltd is -33.20%.
The range of the Intrinsic Value is 998.91 - 1,535.78 INR
Based on its market price of 1,811.50 INR and our intrinsic valuation, Gravita India Ltd (GRAVITA.NS) is overvalued by 33.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 998.91 - 1,535.78 | 1,210.21 | -33.2% |
| DCF (Growth 10y) | 1,689.00 - 2,576.86 | 2,040.94 | 12.7% |
| DCF (EBITDA 5y) | 1,352.45 - 2,168.51 | 1,732.47 | -4.4% |
| DCF (EBITDA 10y) | 1,954.19 - 3,124.30 | 2,474.38 | 36.6% |
| Fair Value | 982.83 - 982.83 | 982.83 | -45.74% |
| P/E | 500.06 - 774.81 | 614.61 | -66.1% |
| EV/EBITDA | 335.36 - 669.25 | 536.81 | -70.4% |
| EPV | 80.27 - 112.66 | 96.46 | -94.7% |
| DDM - Stable | 180.27 - 354.96 | 267.62 | -85.2% |
| DDM - Multi | 970.15 - 1,488.24 | 1,175.01 | -35.1% |
| Market Cap (mil) | 131,895.31 |
| Beta | 1.90 |
| Outstanding shares (mil) | 72.81 |
| Enterprise Value (mil) | 136,576.72 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.62% |
| Cost of Debt | 9.66% |
| WACC | 16.29% |