GR Infraprojects Intrinsic Value
GR Infraprojects intrinsic value. GR Infraprojects (GRINFRA) median intrinsic value is ₹1578.90 from 8 valuation models (range ₹510–₹1782), vs current price ₹789.45 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit GR Infraprojects share price chart.
GRINFRA Valuation Methods Summary — DCF, Graham Number & P/E
GR Infraprojects intrinsic value across 8 models vs current price ₹789.45 — upside/downside and value range per method. Compare with GRINFRA DCF valuation to assess whether the stock is under or overvalued.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹955.68 | ₹764.54 - ₹1146.82 | +21.1% | EPS: ₹79.64, Sector P/E: 12x |
| Book Value Method | asset | ₹1771.46 | ₹1594.31 - ₹1948.61 | +124.4% | Book Value/Share: ₹1771.46, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹1101.33 | ₹991.20 - ₹1211.46 | +39.5% | Revenue/Share: ₹1376.67, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹1578.90 | ₹1421.01 - ₹1736.79 | +100.0% | EBITDA: ₹1748.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹509.70 | ₹458.73 - ₹560.67 | -35.4% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹656.23 | ₹590.61 - ₹721.85 | -16.9% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹1578.90 | ₹1421.01 - ₹1736.79 | +100.0% | ROE: 8.9%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹1781.65 | ₹1603.49 - ₹1959.82 | +125.7% | EPS: ₹79.64, BVPS: ₹1771.46 |
GRINFRA Intrinsic Value vs Market Price — All Valuation Models
GR Infraprojects fair value range ₹510–₹1782 vs current market price ₹789.45 across 8 valuation models. Read GRINFRA dividend track record for the complete payout history and dividend yield track record.
GRINFRA Intrinsic Value Analysis — Undervalued or Overvalued?
GR Infraprojects median intrinsic value ₹1578.90, current price ₹789.45 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of GRINFRA?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of GR Infraprojects (GRINFRA) is ₹1578.90 (median value). With the current market price of ₹789.45, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹509.70 to ₹1781.65, indicating ₹509.70 - ₹1781.65.
Is GRINFRA undervalued or overvalued?
Based on our multi-method analysis, GR Infraprojects (GRINFRA) appears to be trading below calculated value by approximately 100.0%.
GRINFRA Financial Health — Key Ratios vs Industry Benchmarks
GR Infraprojects 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 | 1.04 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 8.9% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 24.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.44x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
GRINFRA Cash Flow Quality — Operating & Free Cash Flow
GR Infraprojects 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 2025 | ₹-2,032 Cr | ₹-2,032 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-1,590 Cr | ₹-1,590 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹-364 Cr | ₹-369 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹166 Cr | ₹38 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹-457 Cr | ₹-825 Cr | Negative Cash Flow | 3/10 |