Gfl Limited
₹58.27
-0.29%
Delayed · cached 15 min
Fair value analysis
GFLLIMITED
Gfl Limited
₹58.44
Close used for this calculation
₹76.84Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Quality radar
Consensus fair value
₹76.84
Below FV▲ +31.5% against the close used
Model range ₹1.83 – ₹168.45
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₹1.83Fair value₹76.84Bull₹168.45
FairClose
52-week traded range
52W low ₹37.5452W high ₹77.13
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Gfl Limited closed at ₹58.44, 23.9% below the consensus fair value of ₹76.84 drawn from 7 valuation models.
Financial DNA score 41/100 — Average. P/E of 10.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹76.84
+31.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹168.45
+188.2%
√(22.5 × EPS × BVPS)
EPS=4.1, BVPS=307.58
P/E Fair Value
₹57.40
-1.8%
EPS × 14x (sector P/E)
EPS=4.1, Sector P/E=14x
EV/EBITDA
₹1.83
-96.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=20M
Book Value (P/B)
₹54.44
-6.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=307.58, ROE=1.8%, g=3%, r=10%
Reverse DCF
₹58.44
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.6% | Historical: 0%
Margin of Safety
₹75.67
+29.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=100.9, 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.