Graviss Hospitality Intrinsic Value
Graviss Hospitality (GRAVISSHO) median intrinsic value is ₹61.10 from 4 valuation models (range ₹20–₹76), vs current price ₹30.55 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Read GRAVISSHO dividend yield for the complete payout history and dividend yield track record.
GRAVISSHO Valuation Methods Summary — DCF, Graham Number & P/E
Graviss Hospitality intrinsic value across 4 models vs current price ₹30.55 — upside/downside and value range per method. For current market price and key ratios, visit GRAVISSHO stock price BSE.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹76.38 | ₹68.74 - ₹84.02 | +150.0% | Book Value/Share: ₹137.14, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹45.71 | ₹41.14 - ₹50.28 | +49.6% | Revenue/Share: ₹57.14, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹61.10 | ₹54.99 - ₹67.21 | +100.0% | EBITDA: ₹20.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹19.89 | ₹15.91 - ₹23.87 | -34.9% | CF Growth: 5.0%, Discount: 15% |
GRAVISSHO Intrinsic Value vs Market Price — All Valuation Models
Graviss Hospitality fair value range ₹20–₹76 vs current market price ₹30.55 across 4 valuation models. Analyse Graviss Hospitality shareholding analysis to track promoter, FII and institutional holdings.
GRAVISSHO Intrinsic Value Analysis — Undervalued or Overvalued?
Graviss Hospitality median intrinsic value ₹61.10, current price ₹30.55 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of GRAVISSHO?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Graviss Hospitality (GRAVISSHO) is ₹61.10 (median value). With the current market price of ₹30.55, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹19.89 to ₹76.38, indicating ₹19.89 - ₹76.38.
Is GRAVISSHO undervalued or overvalued?
Based on our multi-method analysis, Graviss Hospitality (GRAVISSHO) appears to be trading below calculated value by approximately 100.0%.
GRAVISSHO Financial Health — Key Ratios vs Industry Benchmarks
Graviss Hospitality 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 | 0.85 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Operating Margin | 22.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.35x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
GRAVISSHO Cash Flow Quality — Operating & Free Cash Flow
Graviss Hospitality 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 | ₹3 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹9 Cr | ₹5 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹22 Cr | ₹18 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹22 Cr | ₹8 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹4 Cr | ₹4 Cr | Positive Free Cash Flow | 8/10 |