As of 2025-08-08, the Intrinsic Value of Grindwell Norton Ltd (GRINDWELL.NS) is 413.57 INR. This GRINDWELL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,495.10 INR, the upside of Grindwell Norton Ltd is -72.30%.
The range of the Intrinsic Value is 342.10 - 532.99 INR
Based on its market price of 1,495.10 INR and our intrinsic valuation, Grindwell Norton Ltd (GRINDWELL.NS) is overvalued by 72.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 342.10 - 532.99 | 413.57 | -72.3% |
| DCF (Growth 10y) | 408.05 - 619.17 | 488.18 | -67.3% |
| DCF (EBITDA 5y) | 1,176.30 - 1,484.91 | 1,341.13 | -10.3% |
| DCF (EBITDA 10y) | 969.57 - 1,365.87 | 1,162.50 | -22.2% |
| Fair Value | 529.29 - 529.29 | 529.29 | -64.60% |
| P/E | 1,396.23 - 1,714.29 | 1,533.30 | 2.6% |
| EV/EBITDA | 1,031.53 - 1,434.35 | 1,255.31 | -16.0% |
| EPV | 228.97 - 287.33 | 258.15 | -82.7% |
| DDM - Stable | 167.78 - 360.29 | 264.03 | -82.3% |
| DDM - Multi | 307.60 - 495.55 | 378.23 | -74.7% |
| Market Cap (mil) | 165,537.47 |
| Beta | 1.69 |
| Outstanding shares (mil) | 110.72 |
| Enterprise Value (mil) | 163,726.56 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.14% |
| Cost of Debt | 17.74% |
| WACC | 15.14% |