As of 2025-09-23, the Intrinsic Value of Gandhi Special Tubes Ltd (GANDHITUBE.NS) is 488.56 INR. This GANDHITUBE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 925.20 INR, the upside of Gandhi Special Tubes Ltd is -47.20%.
The range of the Intrinsic Value is 421.55 - 588.42 INR
Based on its market price of 925.20 INR and our intrinsic valuation, Gandhi Special Tubes Ltd (GANDHITUBE.NS) is overvalued by 47.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 421.55 - 588.42 | 488.56 | -47.2% |
| DCF (Growth 10y) | 517.79 - 705.93 | 594.28 | -35.8% |
| DCF (EBITDA 5y) | 791.66 - 943.72 | 870.23 | -5.9% |
| DCF (EBITDA 10y) | 758.58 - 954.19 | 853.67 | -7.7% |
| Fair Value | 1,174.13 - 1,174.13 | 1,174.13 | 26.91% |
| P/E | 967.76 - 1,112.63 | 1,030.21 | 11.3% |
| EV/EBITDA | 845.29 - 991.86 | 924.68 | -0.1% |
| EPV | 279.94 - 333.00 | 306.47 | -66.9% |
| DDM - Stable | 243.93 - 470.49 | 357.21 | -61.4% |
| DDM - Multi | 331.11 - 488.23 | 394.09 | -57.4% |
| Market Cap (mil) | 11,241.18 |
| Beta | 0.85 |
| Outstanding shares (mil) | 12.15 |
| Enterprise Value (mil) | 11,219.36 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.05% |
| Cost of Debt | 5.00% |
| WACC | 15.05% |