As of 2025-10-21, the Intrinsic Value of Gujarat State Petronet Ltd (GSPL.NS) is 261.92 INR. This GSPL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 311.15 INR, the upside of Gujarat State Petronet Ltd is -15.80%.
The range of the Intrinsic Value is 221.50 - 330.92 INR
Based on its market price of 311.15 INR and our intrinsic valuation, Gujarat State Petronet Ltd (GSPL.NS) is overvalued by 15.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 221.50 - 330.92 | 261.92 | -15.8% |
| DCF (Growth 10y) | 241.81 - 351.76 | 283.08 | -9.0% |
| DCF (EBITDA 5y) | 370.31 - 518.53 | 456.29 | 46.6% |
| DCF (EBITDA 10y) | 328.97 - 484.18 | 408.10 | 31.2% |
| Fair Value | 93.12 - 93.12 | 93.12 | -70.07% |
| P/E | 239.88 - 413.68 | 326.96 | 5.1% |
| EV/EBITDA | 344.23 - 541.32 | 470.33 | 51.2% |
| EPV | 249.42 - 326.73 | 288.08 | -7.4% |
| DDM - Stable | 85.84 - 189.19 | 137.52 | -55.8% |
| DDM - Multi | 176.92 - 294.75 | 220.41 | -29.2% |
| Market Cap (mil) | 175,553.94 |
| Beta | 1.26 |
| Outstanding shares (mil) | 564.21 |
| Enterprise Value (mil) | 154,034.05 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.02% |
| Cost of Debt | 9.97% |
| WACC | 13.97% |