As of 2025-05-08, the Intrinsic Value of Greaves Cotton Ltd (GREAVESCOT.NS) is 11.76 INR. This GREAVESCOT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 192.84 INR, the upside of Greaves Cotton Ltd is -93.90%.
The range of the Intrinsic Value is 7.95 - 17.61 INR
Based on its market price of 192.84 INR and our intrinsic valuation, Greaves Cotton Ltd (GREAVESCOT.NS) is overvalued by 93.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (15.53) - (12.46) | (13.68) | -107.1% |
| DCF (Growth 10y) | 7.95 - 17.61 | 11.76 | -93.9% |
| DCF (EBITDA 5y) | 51.57 - 78.73 | 70.90 | -63.2% |
| DCF (EBITDA 10y) | 78.13 - 130.19 | 110.80 | -42.5% |
| Fair Value | 7.93 - 7.93 | 7.93 | -95.89% |
| P/E | 49.06 - 69.89 | 62.04 | -67.8% |
| EV/EBITDA | 101.72 - 186.88 | 158.96 | -17.6% |
| EPV | 21.08 - 24.90 | 22.99 | -88.1% |
| DDM - Stable | 7.88 - 15.33 | 11.61 | -94.0% |
| DDM - Multi | 8.02 - 14.19 | 10.49 | -94.6% |
| Market Cap (mil) | 44,889.30 |
| Beta | 2.17 |
| Outstanding shares (mil) | 232.78 |
| Enterprise Value (mil) | 44,480.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.69% |
| Cost of Debt | 11.43% |
| WACC | 15.55% |