GR Infraprojects Intrinsic Value
GRINFRA Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹955.68 | ₹764.54 - ₹1146.82 | -2.7% | EPS: ₹79.64, Sector P/E: 12x |
| Book Value Method | asset | ₹1771.46 | ₹1594.31 - ₹1948.61 | +80.3% | Book Value/Share: ₹1771.46, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹1101.33 | ₹991.20 - ₹1211.46 | +12.1% | Revenue/Share: ₹1376.67, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹1964.60 | ₹1768.14 - ₹2161.06 | +100.0% | EBITDA: ₹1748.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹509.70 | ₹458.73 - ₹560.67 | -48.1% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹656.23 | ₹590.61 - ₹721.85 | -33.2% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹1583.33 | ₹1425.00 - ₹1741.66 | +61.2% | ROE: 8.9%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹1781.65 | ₹1603.49 - ₹1959.82 | +81.4% | EPS: ₹79.64, BVPS: ₹1771.46 |
Want to compare with current market value? Check GRINFRA share price latest .
Valuation Comparison Chart
GRINFRA Intrinsic Value Analysis
What is the intrinsic value of GRINFRA?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of GR Infraprojects (GRINFRA) is ₹1583.33 (median value). With the current market price of ₹982.30, this represents a +61.2% variance from our estimated fair value.
The valuation range spans from ₹509.70 to ₹1964.60, indicating ₹509.70 - ₹1964.60.
Is GRINFRA undervalued or overvalued?
Based on our multi-method analysis, GR Infraprojects (GRINFRA) appears to be trading below calculated value by approximately 61.2%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 1.04 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.76 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 8.9% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 24.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.44x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for GR Infraprojects
Additional stock information and data for GRINFRA
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-2,032 Cr | ₹-2,032 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-1,590 Cr | ₹-1,590 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹-364 Cr | ₹-369 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹166 Cr | ₹38 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹-457 Cr | ₹-825 Cr | Negative Cash Flow | 3/10 |