Gmr Pow And Urban Infra L
Microcap 250
₹94.07
Delayed · cached 15 min
Fair value analysis
GMRP&UI
Gmr Pow And Urban Infra L
₹96.51
Close used for this calculation
₹202.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
27/100
Quality radar
Consensus fair value
₹202.11
Below FV▲ +109.4% against the close used
Model range ₹64.94 – ₹303.57
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₹64.94Fair value₹202.11Bull₹303.57
FairClose
52-week traded range
52W low ₹89.7452W high ₹132.19
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Gmr Pow And Urban Infra L closed at ₹96.51, 52.2% below the consensus fair value of ₹202.11 drawn from 6 valuation models.
Financial DNA score 27/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹303.57
+214.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹64.94
-32.7%
√(22.5 × EPS × BVPS)
EPS=7.69, BVPS=24.37
P/E Fair Value
₹183.79
+90.4%
EPS × 23.9x (sector P/E)
EPS=7.69, Sector P/E=23.9x
EV/EBITDA
₹145.89
+51.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=22.7B
Reverse DCF
₹96.51
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.8% | Historical: 0%
Margin of Safety
₹138.08
+43.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=184.1, 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.