As of 2025-05-10, the Intrinsic Value of Gujarat Gas Ltd (GUJGASLTD.NS) is 275.35 INR. This GUJGASLTD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 448.15 INR, the upside of Gujarat Gas Ltd is -38.60%.
The range of the Intrinsic Value is 236.06 - 335.70 INR
Based on its market price of 448.15 INR and our intrinsic valuation, Gujarat Gas Ltd (GUJGASLTD.NS) is overvalued by 38.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 236.06 - 335.70 | 275.35 | -38.6% |
| DCF (Growth 10y) | 298.88 - 419.45 | 346.96 | -22.6% |
| DCF (EBITDA 5y) | 359.50 - 579.55 | 490.61 | 9.5% |
| DCF (EBITDA 10y) | 382.95 - 611.69 | 506.44 | 13.0% |
| Fair Value | 461.56 - 461.56 | 461.56 | 2.99% |
| P/E | 233.70 - 351.52 | 277.93 | -38.0% |
| EV/EBITDA | 241.24 - 385.90 | 310.69 | -30.7% |
| EPV | 122.62 - 147.90 | 135.26 | -69.8% |
| DDM - Stable | 87.00 - 172.42 | 129.71 | -71.1% |
| DDM - Multi | 189.67 - 286.13 | 227.70 | -49.2% |
| Market Cap (mil) | 308,501.97 |
| Beta | 1.08 |
| Outstanding shares (mil) | 688.39 |
| Enterprise Value (mil) | 292,468.70 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.25% |
| Cost of Debt | 8.11% |
| WACC | 14.21% |