GRIN
Grindrod Shipping Holdings Ltd
Price:  
25.61 
USD
Volume:  
2
Singapore | Marine

GRIN Intrinsic Value

-33.5 %
Upside

What is the intrinsic value of GRIN?

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.

Is GRIN undervalued or overvalued?

Based on its market price of 25.61 USD and our intrinsic valuation, Grindrod Shipping Holdings Ltd (GRIN) is overvalued by 33.5%.

25.61 USD
Stock Price
17.02 USD
Intrinsic Value
Intrinsic Value Details

GRIN Intrinsic Value - Valuation Summary

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%

GRIN Intrinsic Value - Key Valuation Metrics

Market Cap (mil)231
Beta0
Outstanding shares (mil)9
Enterprise Value (mil)348
Market risk premium5.1%
Cost of Equity8.9%
Cost of Debt14.8%
WACC11.3%