Grauer & Weil Intrinsic Value
Grauer & Weil intrinsic value. Grauer & Weil (GRAUWEIL) median intrinsic value is ₹167.06 from 10 valuation models (range ₹28–₹209), vs current price ₹83.53 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Read Grauer & Weil dividend payments for the complete payout history and dividend yield track record.
GRAUWEIL Valuation Methods Summary — DCF, Graham Number & P/E
Grauer & Weil intrinsic value across 10 models vs current price ₹83.53 — upside/downside and value range per method. For current market price and key ratios, visit GRAUWEIL screener.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹52.32 | ₹41.86 - ₹62.78 | -37.4% | EPS: ₹4.36, Sector P/E: 12x |
| Book Value Method | asset | ₹208.82 | ₹187.94 - ₹229.70 | +150.0% | Book Value/Share: ₹240.44, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹167.06 | ₹150.35 - ₹183.77 | +100.0% | Revenue/Share: ₹328.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹167.06 | ₹150.35 - ₹183.77 | +100.0% | EBITDA: ₹292.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹208.82 | ₹167.06 - ₹250.58 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹27.90 | ₹25.11 - ₹30.69 | -66.6% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹35.93 | ₹32.34 - ₹39.52 | -57.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹167.06 | ₹150.35 - ₹183.77 | +100.0% | ROE: 18.5%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹153.58 | ₹138.22 - ₹168.94 | +83.9% | EPS: ₹4.36, BVPS: ₹240.44 |
| Dividend Yield Method | dividend | ₹28.57 | ₹25.71 - ₹31.43 | -65.8% | DPS: ₹1.00, Target Yield: 3.5% |
GRAUWEIL Intrinsic Value vs Market Price — All Valuation Models
Grauer & Weil fair value range ₹28–₹209 vs current market price ₹83.53 across 10 valuation models. Compare with GRAUWEIL DCF valuation to assess whether the stock is under or overvalued.
GRAUWEIL Intrinsic Value Analysis — Undervalued or Overvalued?
Grauer & Weil median intrinsic value ₹167.06, current price ₹83.53 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of GRAUWEIL?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Grauer & Weil (GRAUWEIL) is ₹167.06 (median value). With the current market price of ₹83.53, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹27.90 to ₹208.82, indicating ₹27.90 - ₹208.82.
Is GRAUWEIL undervalued or overvalued?
Based on our multi-method analysis, Grauer & Weil (GRAUWEIL) appears to be trading below calculated value by approximately 100.0%.
GRAUWEIL Financial Health — Key Ratios vs Industry Benchmarks
Grauer & Weil financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 18.72 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 18.5% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 17.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.02x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
GRAUWEIL Cash Flow Quality — Operating & Free Cash Flow
Grauer & Weil operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2026 | ₹152 Cr | ₹60 Cr | Positive Free Cash Flow | 7/10 |
| March 2025 | ₹144 Cr | ₹84 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹160 Cr | ₹106 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹114 Cr | ₹56 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹44 Cr | ₹36 Cr | Positive Free Cash Flow | 8/10 |