G R Infraprojects Limited

GRINFRA NSE Industrials Civil Construction
₹855.80
+0.62%
Delayed · cached 15 min

Fair value analysis

GRINFRA
G R Infraprojects Limited
IndustrialsCivil Construction
₹850.55
Close used for this calculation
₹1,787.17Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability21/25
Returns15/25
Balance Sheet6/25
Efficiency22/25
Growth20/25
Good
Quality radar
64Prof.21/25Ret.15/25Eff.22/25B.Sht6/25Growth20/25

Consensus fair value

₹1,787.17
Below FV
▲ +110.1% against the close used
Model range ₹800.52 – ₹4,202.28
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₹800.52Fair value₹1,787.17Bull₹4,202.28
FairClose
52-week traded range
52W low ₹795.9552W high ₹1,323.50

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

Valuation summary

Trading below the consensus fair value

G R Infraprojects Limited closed at ₹850.55, 52.4% below the consensus fair value of ₹1,787.17 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 8.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹1,852.11
+117.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹1,449.43
+70.4%
√(22.5 × EPS × BVPS)
EPS=93.31, BVPS=1000.65
Graham Formula
₹4,202.28
+394.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,325.00
+55.8%
EPS × 14.2x (sector P/E)
EPS=93.31, Sector P/E=14.2x
Peter Lynch (PEG)
₹1,903.52
+123.8%
EPS × Growth% (PEG = 1 is fair)
EPS=93.31, g=20.4%
EV/EBITDA
₹2,866.25
+237.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=18.21B
Book Value (P/B)
₹800.52
-5.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1000.65, ROE=9.2%, g=6%, r=10%
Reverse DCF
₹850.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.6% | Historical: 20.4%
Margin of Safety
₹1,655.40
+94.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2207.21, 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.