
Grasim Industries Ltd
NSE:GRASIM

Intrinsic Value
The intrinsic value of one
GRASIM
stock under the Base Case scenario is
863.57
INR.
Compared to the current market price of 2 651.25 INR,
Grasim Industries Ltd
is
Overvalued by 67%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Grasim Industries Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Grasim Industries Ltd
Balance Sheet Decomposition
Grasim Industries Ltd
Current Assets | 898.6B |
Cash & Short-Term Investments | 268.8B |
Receivables | 390.5B |
Other Current Assets | 239.3B |
Non-Current Assets | 3.6T |
Long-Term Investments | 879B |
PP&E | 964.4B |
Intangibles | 290.9B |
Other Non-Current Assets | 1.5T |
Free Cash Flow Analysis
Grasim Industries Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Grasim Industries Ltd
Revenue
|
1.4T
INR
|
Cost of Revenue
|
-507B
INR
|
Gross Profit
|
892.4B
INR
|
Operating Expenses
|
-675.5B
INR
|
Operating Income
|
216.9B
INR
|
Other Expenses
|
-178.2B
INR
|
Net Income
|
38.7B
INR
|
GRASIM Profitability Score
Profitability Due Diligence
Grasim Industries Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Score
Grasim Industries Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
GRASIM Solvency Score
Solvency Due Diligence
Grasim Industries Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Score
Grasim Industries Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GRASIM Price Targets Summary
Grasim Industries Ltd
According to Wall Street analysts, the average 1-year price target for
GRASIM
is 2 965.27 INR
with a low forecast of 2 525 INR and a high forecast of 3 307.5 INR.
Dividends
Current shareholder yield for GRASIM is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
GRASIM
stock under the Base Case scenario is
863.57
INR.
Compared to the current market price of 2 651.25 INR,
Grasim Industries Ltd
is
Overvalued by 67%.