Godawari Pow & Isp Ltd

GPIL NSE Industrials Iron & Steel Products
Nifty 500 Smallcap 100 Smallcap 250
₹244.45
-3.08%
Delayed · cached 15 min

Fair value analysis

GPIL
Godawari Pow & Isp Ltd
Industrials›Iron & Steel Products
₹252.23
Close used for this calculation
₹205.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability13/25
Returns13/25
Balance Sheet21/25
Efficiency8/25
Growth1/25
Good
Quality radar
55Prof.13/25Ret.13/25Eff.8/25B.Sht21/25Growth1/25

Consensus fair value

₹205.70
Above FV
▼ -18.4% against the close used
Model range ₹15.36 – ₹260.07
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₹15.36Fair value₹205.70Bull₹260.07
FairClose
52-week traded range
52W low ₹227.0752W high ₹305.85

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

Valuation summary

Trading above the consensus fair value

Godawari Pow & Isp Ltd closed at ₹252.23, 22.6% above the consensus fair value of ₹205.70 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 20.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹15.36
-93.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.9%, r=10%, tg=3%, n=10yr
Graham Number
₹156.34
-38.0%
√(22.5 × EPS × BVPS)
EPS=11.93, BVPS=91.06 · outside Graham range (P/E 20.1, P/B 2.8) — asset-light, treat as a rough floor
Graham Formula
₹136.26
-46.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1.9%, FD=7%
P/E Fair Value
₹260.07
+3.1%
EPS × 21.8x (sector P/E)
EPS=11.93, Sector P/E=21.8x
Peter Lynch (PEG)
₹22.67
-91.0%
EPS × Growth% (PEG = 1 is fair)
EPS=11.93, g=1.9%
EV/EBITDA
₹235.05
-6.8%
(EBITDA × 11x − Net Debt) ÷ Shares
EBITDA=14.41B
Book Value (P/B)
₹160.00
-36.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=91.06, ROE=15.3%, g=3%, r=10%
Reverse DCF
₹252.23
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.9% | Historical: 1.9%
Margin of Safety
₹106.51
-57.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=142.01, 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.