As of 2025-07-10, the Intrinsic Value of Grindrod Shipping Holdings Ltd (GRIN) is 17.02 USD. This GRIN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.61 USD, the upside of Grindrod Shipping Holdings Ltd is -33.5%.
The range of the Intrinsic Value is 5.74 - 60.6 USD.
Based on its market price of 25.61 USD and our intrinsic valuation, Grindrod Shipping Holdings Ltd (GRIN) is overvalued by 33.5%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 5.74 - 60.6 | 17.02 | -33.5% | |
DCF (Growth Exit 10Y) | 12.04 - 87.64 | 27.68 | 8.1% | |
DCF (EBITDA Exit 5Y) | 2.71 - 10.73 | 6.56 | -74.4% | |
DCF (EBITDA Exit 10Y) | 9.63 - 28.74 | 17.59 | -31.3% | |
Peter Lynch Fair Value | -26.76 - -26.76 | -26.76 | -204.5% | |
P/E Multiples | (6.98) - 6.71 | (1.74) | -106.8% | |
EV/EBITDA Multiples | (11.28) - 26.01 | 6.75 | -73.6% | |
Dividend Discount Model - Multi Stages | 24.53 - 47.25 | 32.39 | 26.5% |
Market Cap (mil) | 231 |
Beta | 0 |
Outstanding shares (mil) | 9 |
Enterprise Value (mil) | 348 |
Market risk premium | 5.1% |
Cost of Equity | 8.9% |
Cost of Debt | 14.8% |
WACC | 11.3% |