Gorani Industries Intrinsic Value
Gorani Industries (GORANIN) median intrinsic value is ₹29.50 from 8 valuation models (range ₹14–₹95), vs current price ₹47.47 — -37.9% downside (Trading Above Calculated Value), margin of safety -60.9%. Browse GORANIN income statement for revenue, profit, balance sheet and cash flow data.
GORANIN Valuation Methods Summary — DCF, Graham Number & P/E
Gorani Industries intrinsic value across 8 models vs current price ₹47.47 — upside/downside and value range per method. For current market price and key ratios, visit GORANIN stock price BSE.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹29.50 | ₹23.60 - ₹35.40 | -37.9% | EPS: ₹1.18, Sector P/E: 25x |
| Book Value Method | asset | ₹70.00 | ₹63.00 - ₹77.00 | +47.5% | Book Value/Share: ₹28.00, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹94.94 | ₹85.45 - ₹104.43 | +100.0% | Revenue/Share: ₹74.00, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹48.00 | ₹43.20 - ₹52.80 | +1.1% | EBITDA: ₹2.00Cr, EV/EBITDA: 12x |
| PEG Ratio Method | growth | ₹14.24 | ₹12.82 - ₹15.66 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹21.91 | ₹19.72 - ₹24.10 | -53.8% | Revenue Growth: 6.3%, Adj P/E: 18.6x |
| ROE Based Valuation | profitability | ₹23.73 | ₹21.36 - ₹26.10 | -50.0% | ROE: 7.1%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹27.27 | ₹24.54 - ₹30.00 | -42.6% | EPS: ₹1.18, BVPS: ₹28.00 |
GORANIN Intrinsic Value vs Market Price — All Valuation Models
Gorani Industries fair value range ₹14–₹95 vs current market price ₹47.47 across 8 valuation models. Also explore GORANIN price movement history to track price trends across different timeframes.
GORANIN Intrinsic Value Analysis — Undervalued or Overvalued?
Gorani Industries median intrinsic value ₹29.50, current price ₹47.47 — Trading Above Calculated Value by 37.9%, margin of safety -60.9%.
What is the intrinsic value of GORANIN?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Gorani Industries (GORANIN) is ₹29.50 (median value). With the current market price of ₹47.47, this represents a -37.9% variance from our estimated fair value.
The valuation range spans from ₹14.24 to ₹94.94, indicating ₹14.24 - ₹94.94.
Is GORANIN undervalued or overvalued?
Based on our multi-method analysis, Gorani Industries (GORANIN) appears to be trading above calculated value by approximately 37.9%.
GORANIN Financial Health — Key Ratios vs Industry Benchmarks
Gorani Industries 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 |
|---|---|---|---|---|
| Return on Equity | 7.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 5.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.09x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
GORANIN Cash Flow Quality — Operating & Free Cash Flow
Gorani Industries 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 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹-1 Cr | ₹-1 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹-5 Cr | ₹-6 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 8/10 |