Grindwell Norton Intrinsic Value
GRINDWELL • Industrial Products
Current Stock Price
₹1493.10
Primary Intrinsic Value
₹463.20
Market Cap
₹8212 Cr
-68.7%
Downside
Median Value
₹467.20
Value Range
₹413 - ₹1089
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%
GRINDWELL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹463.20 | ₹370.56 - ₹555.84 | -69.0% | EPS: ₹38.60, Sector P/E: 12x |
| Book Value Method | asset | ₹412.73 | ₹371.46 - ₹454.00 | -72.4% | Book Value/Share: ₹412.73, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹467.20 | ₹420.48 - ₹513.92 | -68.7% | Revenue/Share: ₹584.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹737.45 | ₹663.71 - ₹811.20 | -50.6% | EBITDA: ₹676.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹887.70 | ₹710.16 - ₹1065.24 | -40.5% | CF Growth: 8.5%, Discount: 15% |
| PEG Ratio Method | growth | ₹447.93 | ₹403.14 - ₹492.72 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹447.93 | ₹403.14 - ₹492.72 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹1089.45 | ₹980.51 - ₹1198.40 | -27.0% | ROE: 18.9%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹598.71 | ₹538.84 - ₹658.58 | -59.9% | EPS: ₹38.60, BVPS: ₹412.73 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
GRINDWELL Intrinsic Value Analysis
What is the intrinsic value of GRINDWELL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Grindwell Norton (GRINDWELL) is ₹467.20 (median value). With the current market price of ₹1493.10, this represents a -68.7% variance from our estimated fair value.
The valuation range spans from ₹412.73 to ₹1089.45, indicating ₹412.73 - ₹1089.45.
Is GRINDWELL undervalued or overvalued?
Based on our multi-method analysis, Grindwell Norton (GRINDWELL) appears to be trading above calculated value by approximately 68.7%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 11.86 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 18.9% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 18.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.05x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Grindwell Norton
Additional stock information and data for GRINDWELL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹459 Cr | ₹352 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹368 Cr | ₹276 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹393 Cr | ₹268 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹187 Cr | ₹160 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹331 Cr | ₹216 Cr | Positive Free Cash Flow | 8/10 |