As of 2026-05-27, the Intrinsic Value of Gujarat Intrux Ltd (517372.BO) is 453.60 INR. This 517372.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 437.00 INR, the upside of Gujarat Intrux Ltd is 3.80%.
The range of the Intrinsic Value is 357.19 - 665.81 INR
Based on its market price of 437.00 INR and our intrinsic valuation, Gujarat Intrux Ltd (517372.BO) is undervalued by 3.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 357.19 - 665.81 | 453.60 | 3.8% |
| DCF (Growth 10y) | 423.16 - 768.71 | 532.12 | 21.8% |
| DCF (EBITDA 5y) | 444.01 - 696.01 | 526.50 | 20.5% |
| DCF (EBITDA 10y) | 490.12 - 779.92 | 587.80 | 34.5% |
| Fair Value | 761.32 - 761.32 | 761.32 | 74.22% |
| P/E | 486.79 - 619.38 | 567.19 | 29.8% |
| EV/EBITDA | 431.34 - 671.75 | 533.60 | 22.1% |
| EPV | 441.22 - 568.46 | 504.84 | 15.5% |
| DDM - Stable | 161.17 - 455.98 | 308.58 | -29.4% |
| DDM - Multi | 212.15 - 464.00 | 290.79 | -33.5% |
| Market Cap (mil) | 1,503.28 |
| Beta | 0.55 |
| Outstanding shares (mil) | 3.44 |
| Enterprise Value (mil) | 1,256.79 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.02% |
| Cost of Debt | 7.46% |
| WACC | 9.28% |