GMR Power & Urban Infra Intrinsic Value
GMR Power & Urban Infra (GMRP&UI) median intrinsic value is ₹184.62 from 4 valuation models (range ₹54–₹231), vs current price ₹92.31 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Check GMRP&UI market cap trends to track the company's total market size over time.
GMRP&UI Valuation Methods Summary — DCF, Graham Number & P/E
GMR Power & Urban Infra intrinsic value across 4 models vs current price ₹92.31 — upside/downside and value range per method. For current market price and key ratios, visit GMR Power & Urban Infra share price chart.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹53.94 | ₹48.55 - ₹59.33 | -41.6% | Book Value/Share: ₹53.94, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹173.18 | ₹155.86 - ₹190.50 | +87.6% | Revenue/Share: ₹216.47, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹184.62 | ₹166.16 - ₹203.08 | +100.0% | EBITDA: ₹2284.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹230.78 | ₹184.62 - ₹276.94 | +150.0% | CF Growth: 0.9%, Discount: 15% |
GMRP&UI Intrinsic Value vs Market Price — All Valuation Models
GMR Power & Urban Infra fair value range ₹54–₹231 vs current market price ₹92.31 across 4 valuation models. See GMR Power & Urban Infra P/B valuation to compare market price against book value per share.
GMRP&UI Intrinsic Value Analysis — Undervalued or Overvalued?
GMR Power & Urban Infra median intrinsic value ₹184.62, current price ₹92.31 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of GMRP&UI?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of GMR Power & Urban Infra (GMRP&UI) is ₹184.62 (median value). With the current market price of ₹92.31, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹53.94 to ₹230.78, indicating ₹53.94 - ₹230.78.
Is GMRP&UI undervalued or overvalued?
Based on our multi-method analysis, GMR Power & Urban Infra (GMRP&UI) appears to be trading below calculated value by approximately 100.0%.
GMRP&UI Financial Health — Key Ratios vs Industry Benchmarks
GMR Power & Urban Infra 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 | 0.61 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | -21.6% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 23.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.50x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
GMRP&UI Cash Flow Quality — Operating & Free Cash Flow
GMR Power & Urban Infra 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 | ₹1,260 Cr | ₹857 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹2,833 Cr | ₹2,755 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹1,690 Cr | ₹1,239 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹1,230 Cr | ₹1,230 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹1,215 Cr | ₹1,215 Cr | Positive Free Cash Flow | 8/10 |