Grauer & Weil Intrinsic Value
GRAUWEIL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹40.80 | ₹32.64 - ₹48.96 | -44.5% | EPS: ₹3.40, Sector P/E: 12x |
| Book Value Method | asset | ₹183.65 | ₹165.28 - ₹202.02 | +150.0% | Book Value/Share: ₹208.67, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹146.92 | ₹132.23 - ₹161.61 | +100.0% | Revenue/Share: ₹269.33, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹146.92 | ₹132.23 - ₹161.61 | +100.0% | EBITDA: ₹220.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹183.65 | ₹146.92 - ₹220.38 | +150.0% | CF Growth: 5.3%, Discount: 15% |
| PEG Ratio Method | growth | ₹22.04 | ₹19.84 - ₹24.24 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹28.02 | ₹25.22 - ₹30.82 | -61.9% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹146.92 | ₹132.23 - ₹161.61 | +100.0% | ROE: 16.6%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹126.34 | ₹113.71 - ₹138.97 | +72.0% | EPS: ₹3.40, BVPS: ₹208.67 |
Want to compare with current market value? Check GRAUWEIL share price latest .
Valuation Comparison Chart
GRAUWEIL Intrinsic Value Analysis
What is the intrinsic value of GRAUWEIL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Grauer & Weil (GRAUWEIL) is ₹146.92 (median value). With the current market price of ₹73.46, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹22.04 to ₹183.65, indicating ₹22.04 - ₹183.65.
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%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 19.10 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.37 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 16.6% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 15.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.94x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Grauer & Weil
Additional stock information and data for GRAUWEIL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| 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 |
| March 2021 | ₹117 Cr | ₹96 Cr | Positive Free Cash Flow | 8/10 |