As of 2026-05-27, the Intrinsic Value of Gayatri Projects Ltd (GAYAPROJ.NS) is 78.47 INR. This GAYAPROJ.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.52 INR, the upside of Gayatri Projects Ltd is 323.70%.
The range of the Intrinsic Value is (49.07) - 3,575.87 INR
Based on its market price of 18.52 INR and our intrinsic valuation, Gayatri Projects Ltd (GAYAPROJ.NS) is undervalued by 323.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (49.07) - 3,575.87 | 78.47 | 323.7% |
| DCF (Growth 10y) | (25.42) - 4,001.70 | 117.34 | 533.6% |
| DCF (EBITDA 5y) | (119.47) - (74.35) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (87.75) - (17.03) | (1,234.50) | -123450.0% |
| Fair Value | 617.48 - 617.48 | 617.48 | 3,234.10% |
| P/E | 105.99 - 2,655.14 | 1,267.33 | 6743.0% |
| EV/EBITDA | (132.56) - (77.35) | (117.09) | -732.2% |
| EPV | (252.67) - (313.34) | (283.00) | -1628.1% |
| DDM - Stable | 258.89 - 1,035.27 | 647.08 | 3394.0% |
| DDM - Multi | 18.62 - 71.79 | 30.96 | 67.2% |
| Market Cap (mil) | 3,466.94 |
| Beta | 1.17 |
| Outstanding shares (mil) | 187.20 |
| Enterprise Value (mil) | 39,498.54 |
| Market risk premium | 8.31% |
| Cost of Equity | 25.89% |
| Cost of Debt | 5.78% |
| WACC | 7.38% |