As of 2025-06-29, the Intrinsic Value of Grindrod Shipping Holdings Ltd (GRIN) is 22.19 USD. This GRIN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.54 USD, the upside of Grindrod Shipping Holdings Ltd is -13.10%.
The range of the Intrinsic Value is 6.80 - 135.63 USD
Based on its market price of 25.54 USD and our intrinsic valuation, Grindrod Shipping Holdings Ltd (GRIN) is overvalued by 13.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.80 - 135.63 | 22.19 | -13.1% |
| DCF (Growth 10y) | 12.97 - 184.97 | 33.69 | 31.9% |
| DCF (EBITDA 5y) | 2.66 - 11.45 | 6.84 | -73.2% |
| DCF (EBITDA 10y) | 9.68 - 31.41 | 18.54 | -27.4% |
| Fair Value | -14.91 - -14.91 | -14.91 | -158.40% |
| P/E | (6.93) - 6.99 | (1.89) | -107.4% |
| EV/EBITDA | (11.27) - 25.43 | 6.55 | -74.4% |
| EPV | 86.76 - 254.12 | 170.44 | 567.4% |
| DDM - Stable | (9.59) - (47.73) | (28.66) | -212.2% |
| DDM - Multi | 27.83 - 113.96 | 45.48 | 78.1% |
| Market Cap (mil) | 230.92 |
| Beta | 0.00 |
| Outstanding shares (mil) | 9.04 |
| Enterprise Value (mil) | 347.61 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.91% |
| Cost of Debt | 14.81% |
| WACC | 10.80% |