As of 2025-07-14, the Intrinsic Value of Grob Tea Co Ltd (GROBTEA.NS) is 608.74 INR. This GROBTEA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,134.00 INR, the upside of Grob Tea Co Ltd is -46.30%.
The range of the Intrinsic Value is 395.15 - 960.70 INR
Based on its market price of 1,134.00 INR and our intrinsic valuation, Grob Tea Co Ltd (GROBTEA.NS) is overvalued by 46.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 395.15 - 960.70 | 608.74 | -46.3% |
| DCF (Growth 10y) | 261.66 - 629.82 | 403.17 | -64.4% |
| DCF (EBITDA 5y) | 911.84 - 1,548.25 | 1,242.56 | 9.6% |
| DCF (EBITDA 10y) | 822.15 - 1,506.10 | 1,155.16 | 1.9% |
| Fair Value | 2,167.30 - 2,167.30 | 2,167.30 | 91.12% |
| P/E | 1,302.74 - 2,226.26 | 1,842.77 | 62.5% |
| EV/EBITDA | 1,026.59 - 1,806.23 | 1,391.41 | 22.7% |
| EPV | 1,490.67 - 1,886.63 | 1,688.65 | 48.9% |
| DDM - Stable | 453.61 - 951.52 | 702.56 | -38.0% |
| DDM - Multi | 540.75 - 906.28 | 679.51 | -40.1% |
| Market Cap (mil) | 1,315.44 |
| Beta | -0.12 |
| Outstanding shares (mil) | 1.16 |
| Enterprise Value (mil) | 1,469.17 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.79% |
| Cost of Debt | 9.27% |
| WACC | 12.86% |