As of 2026-05-26, the Intrinsic Value of Ganesha Ecosphere Ltd (GANECOS.NS) is 831.22 INR. This GANECOS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 942.40 INR, the upside of Ganesha Ecosphere Ltd is -11.80%.
The range of the Intrinsic Value is 630.39 - 1,186.86 INR
Based on its market price of 942.40 INR and our intrinsic valuation, Ganesha Ecosphere Ltd (GANECOS.NS) is overvalued by 11.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 630.39 - 1,186.86 | 831.22 | -11.8% |
| DCF (Growth 10y) | 913.87 - 1,617.82 | 1,170.25 | 24.2% |
| DCF (EBITDA 5y) | 948.82 - 1,101.60 | 1,034.47 | 9.8% |
| DCF (EBITDA 10y) | 1,174.96 - 1,487.50 | 1,332.36 | 41.4% |
| Fair Value | 362.08 - 362.08 | 362.08 | -61.58% |
| P/E | 179.88 - 868.41 | 498.36 | -47.1% |
| EV/EBITDA | 178.67 - 1,128.78 | 605.83 | -35.7% |
| EPV | (228.08) - (243.31) | (235.70) | -125.0% |
| DDM - Stable | 81.40 - 172.14 | 126.77 | -86.5% |
| DDM - Multi | 590.08 - 967.47 | 732.90 | -22.2% |
| Market Cap (mil) | 25,218.62 |
| Beta | -0.60 |
| Outstanding shares (mil) | 26.76 |
| Enterprise Value (mil) | 29,700.63 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.01% |
| Cost of Debt | 8.28% |
| WACC | 12.61% |