As of 2026-05-26, the Intrinsic Value of Grauer And Weil (India) Ltd (505710.BO) is 37.97 INR. This 505710.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.43 INR, the upside of Grauer And Weil (India) Ltd is -44.50%.
The range of the Intrinsic Value is 32.86 - 45.84 INR
Based on its market price of 68.43 INR and our intrinsic valuation, Grauer And Weil (India) Ltd (505710.BO) is overvalued by 44.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.86 - 45.84 | 37.97 | -44.5% |
| DCF (Growth 10y) | 38.47 - 52.27 | 43.97 | -35.8% |
| DCF (EBITDA 5y) | 46.41 - 54.09 | 49.68 | -27.4% |
| DCF (EBITDA 10y) | 47.89 - 58.70 | 52.60 | -23.1% |
| Fair Value | 52.94 - 52.94 | 52.94 | -22.63% |
| P/E | 45.23 - 65.22 | 53.47 | -21.9% |
| EV/EBITDA | 35.06 - 44.55 | 39.97 | -41.6% |
| EPV | 22.48 - 26.20 | 24.34 | -64.4% |
| DDM - Stable | 15.85 - 31.51 | 23.68 | -65.4% |
| DDM - Multi | 29.22 - 43.99 | 35.03 | -48.8% |
| Market Cap (mil) | 31,026.85 |
| Beta | |
| Outstanding shares (mil) | 453.41 |
| Enterprise Value (mil) | 28,793.55 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.75% |
| Cost of Debt | 9.51% |
| WACC | 14.72% |