Gujarat Gas Limited
Fair value analysis
GUJGASLTD
Gujarat Gas Limited
₹247.70
Close used for this calculation
₹270.34Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Quality radar
Consensus fair value
₹270.34
Near FV▲ +9.1% against the close used
Model range ₹56.01 – ₹497.15
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₹56.01Fair value₹270.34Bull₹497.15
FairClose
52-week traded range
52W low ₹247.7052W high ₹284.40
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Gujarat Gas Limited closed at ₹247.70, 8.4% below the consensus fair value of ₹270.34 drawn from 10 valuation models.
Financial DNA score 56/100 — Good. P/E of 20.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹171.07
-30.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.2%, r=10%, tg=3%, n=10yr
Graham Number
₹270.23
+9.1%
√(22.5 × EPS × BVPS)
EPS=24.37, BVPS=133.17 · outside Graham range (P/E 20.4, P/B 1.9) — asset-light, treat as a rough floor
Graham Formula
₹337.18
+36.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.2%, FD=7%
P/E Fair Value
₹497.15
+100.7%
EPS × 20.4x (sector P/E)
EPS=24.37, Sector P/E=20.4x
Peter Lynch (PEG)
₹77.98
-68.5%
EPS × Growth% (PEG = 1 is fair)
EPS=24.37, g=3.2%
EV/EBITDA
₹289.86
+17.0%
(EBITDA × 11.6x − Net Debt) ÷ Shares
EBITDA=39.51B
Dividend Discount (DDM)
₹56.01
-77.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.69, r=10%, g=3.2%
Book Value (P/B)
₹195.84
-20.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=133.17, ROE=13.2%, g=3.2%, r=10%
Reverse DCF
₹247.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.1% | Historical: 3.2%
Margin of Safety
₹239.18
-3.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=318.91, 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.