Gretex Corporate Services

GCSL NSE Financial Services Other Capital Market related Services
₹600.70
-2.29%
Delayed · cached 15 min

Fair value analysis

GCSL
Gretex Corporate Services
Financial ServicesOther Capital Market related Services
₹614.80
Close used for this calculation
₹285.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
30/100
Profitability10/25
Returns5/25
Balance Sheet13/25
Efficiency2/25
Growth0/25
Weak
Quality radar
30Prof.10/25Ret.5/25Eff.2/25B.Sht13/25Growth0/25

Consensus fair value

₹285.89
Above FV
▼ -53.5% against the close used
Model range ₹113.74 – ₹542.18
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹113.74Fair value₹285.89Bull₹542.18
FairClose
52-week traded range
52W low ₹220.5052W high ₹614.80

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Gretex Corporate Services closed at ₹614.80, 115.0% above the consensus fair value of ₹285.89 drawn from 7 valuation models.

Financial DNA score 30/100 — Weak. P/E of 55.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹184.43
-70.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹134.81
-78.1%
√(22.5 × EPS × BVPS)
EPS=9.84, BVPS=82.08 · outside Graham range (P/E 55.1, P/B 7.5) — asset-light, treat as a rough floor
P/E Fair Value
₹542.18
-11.8%
EPS × 55.1x (sector P/E)
EPS=9.84, Sector P/E=55.1x
EV/EBITDA
₹178.05
-71.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=450M
Book Value (P/B)
₹113.74
-81.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=82.08, ROE=12.7%, g=3%, r=10%
Reverse DCF
₹614.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.6% | Historical: 0%
Margin of Safety
₹215.36
-65.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=287.14, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.