What is the intrinsic value of GSCLCEMENT.NS?

As of 2026-04-03, the Intrinsic Value of Gujarat Sidhee Cement Ltd (GSCLCEMENT.NS) is 31.89 INR. This GSCLCEMENT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.20 INR, the upside of Gujarat Sidhee Cement Ltd is -3.90%.

The range of the Intrinsic Value is 27.45 - 38.58 INR

Is GSCLCEMENT.NS undervalued or overvalued?

Based on its market price of 33.20 INR and our intrinsic valuation, Gujarat Sidhee Cement Ltd (GSCLCEMENT.NS) is overvalued by 3.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	27.45 - 38.58	31.89	-3.9%
DCF (Growth 10y)	33.47 - 46.21	38.62	16.3%
DCF (EBITDA 5y)	43.51 - 100.93	69.02	107.9%
DCF (EBITDA 10y)	43.04 - 90.80	63.10	90.1%
Fair Value	-4.31 - -4.31	-4.31	-112.99%
P/E	(1.86) - 59.34	18.74	-43.6%
EV/EBITDA	11.35 - 38.95	26.79	-19.3%
EPV	26.01 - 31.91	28.96	-12.8%
DDM - Stable	(0.74) - (1.34)	(1.04)	-103.1%
DDM - Multi	20.49 - 29.06	24.06	-27.5%