Garware Hi-Tech Films Intrinsic Value
Garware Hi-Tech Films (GRWRHITECH) median intrinsic value is ₹2200.25 from 10 valuation models (range ₹1345–₹3362), vs current price ₹6724.50 — -67.3% downside (Trading Above Calculated Value), margin of safety -100.0%. Check Garware Hi-Tech Films networth to track the company's total market size over time.
GRWRHITECH Valuation Methods Summary — DCF, Graham Number & P/E
Garware Hi-Tech Films intrinsic value across 10 models vs current price ₹6724.50 — upside/downside and value range per method. See GRWRHITECH book value to compare market price against book value per share.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹2235.84 | ₹1788.67 - ₹2683.01 | -66.8% | EPS: ₹186.32, Sector P/E: 12x |
| Book Value Method | asset | ₹1344.90 | ₹1210.41 - ₹1479.39 | -80.0% | Book Value/Share: ₹1154.78, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹2017.35 | ₹1815.62 - ₹2219.09 | -70.0% | Revenue/Share: ₹1074.78, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹2689.80 | ₹2420.82 - ₹2958.78 | -60.0% | EBITDA: ₹628.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹2689.80 | ₹2151.84 - ₹3227.76 | -60.0% | CF Growth: 12.4%, Discount: 15% |
| PEG Ratio Method | growth | ₹2017.35 | ₹1815.62 - ₹2219.09 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹2017.35 | ₹1815.62 - ₹2219.09 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹3362.25 | ₹3026.03 - ₹3698.48 | -50.0% | ROE: 16.3%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹2200.25 | ₹1980.23 - ₹2420.28 | -67.3% | EPS: ₹186.32, BVPS: ₹1154.78 |
| Dividend Yield Method | dividend | ₹2017.35 | ₹1815.62 - ₹2219.09 | -70.0% | DPS: ₹12.00, Target Yield: 3.5% |
GRWRHITECH Intrinsic Value vs Market Price — All Valuation Models
Garware Hi-Tech Films fair value range ₹1345–₹3362 vs current market price ₹6724.50 across 10 valuation models. For current market price and key ratios, visit GRWRHITECH share price screener.
GRWRHITECH Intrinsic Value Analysis — Undervalued or Overvalued?
Garware Hi-Tech Films median intrinsic value ₹2200.25, current price ₹6724.50 — Trading Above Calculated Value by 67.3%, margin of safety -100.0%.
What is the intrinsic value of GRWRHITECH?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Garware Hi-Tech Films (GRWRHITECH) is ₹2200.25 (median value). With the current market price of ₹6724.50, this represents a -67.3% variance from our estimated fair value.
The valuation range spans from ₹1344.90 to ₹3362.25, indicating ₹1344.90 - ₹3362.25.
Is GRWRHITECH undervalued or overvalued?
Based on our multi-method analysis, Garware Hi-Tech Films (GRWRHITECH) appears to be trading above calculated value by approximately 67.3%.
GRWRHITECH Financial Health — Key Ratios vs Industry Benchmarks
Garware Hi-Tech Films 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 | 20.57 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 16.3% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 23.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.82x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
GRWRHITECH Cash Flow Quality — Operating & Free Cash Flow
Garware Hi-Tech Films 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 | ₹275 Cr | ₹175 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹330 Cr | ₹192 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹172 Cr | ₹172 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹218 Cr | ₹134 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹172 Cr | ₹102 Cr | Positive Free Cash Flow | 8/10 |