What is the intrinsic value of GREAVESCOT.NS?

As of 2025-06-22, the Intrinsic Value of Greaves Cotton Ltd (GREAVESCOT.NS) is 116.42 INR. This GREAVESCOT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 195.15 INR, the upside of Greaves Cotton Ltd is -40.30%.

The range of the Intrinsic Value is 100.45 - 139.25 INR

Is GREAVESCOT.NS undervalued or overvalued?

Based on its market price of 195.15 INR and our intrinsic valuation, Greaves Cotton Ltd (GREAVESCOT.NS) is overvalued by 40.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	100.45 - 139.25	116.42	-40.3%
DCF (Growth 10y)	146.27 - 201.76	169.33	-13.2%
DCF (EBITDA 5y)	355.88 - 544.63	463.18	137.3%
DCF (EBITDA 10y)	354.92 - 575.58	470.59	141.1%
Fair Value	12.54 - 12.54	12.54	-93.57%
P/E	111.04 - 201.20	154.09	-21.0%
EV/EBITDA	165.99 - 278.52	231.93	18.8%
EPV	49.98 - 58.54	54.26	-72.2%
DDM - Stable	10.86 - 19.92	15.39	-92.1%
DDM - Multi	89.56 - 122.76	103.33	-47.1%