Diversified · NSE: GRASIM
Intrynsic's multi-model valuation estimates Grasim Industries Limited's fair value at ₹11,409 per share (range ₹1,770–₹11,409) against a market price of ₹3,100 - a gap of +268.0% (updated 29 September 2026). This is an estimated fair value based on stated assumptions, not investment advice.
Market price
₹3,100
close of 29 Sept 2026
Est. fair value
₹11,409
₹1,770–₹11,409
Gap
+268.0%
price vs estimate
Trading ~268% below our estimated fair-value range. Assumptions and per-model workings are below.
Grasim Industries is the Aditya Birla group's flagship holding company, owning UltraTech Cement and Aditya Birla Capital while running its own viscose, chemicals and new paints businesses. Its value largely reflects those listed stakes.
Diversified · Diversified
Over the last 3 years, revenue grew 14.3%/yr and profit grew -2.4%/yr.
Every ₹100 of shareholder money earned ₹10.0 in profit last year, vs a sector median of 4.9%.
Debt is 2.20x shareholder equity and 5.1x yearly operating earnings — a heavy load.
The market price is below our estimated fair-value range (based on stated assumptions).
About ₹0 of every ₹100 of reported profit turned into free cash (median, last 5 years); operating cash flow was positive in 1 of 5 years.
Intrynsic values Grasim Industries Limited with 3 independent models and blends them into one estimated fair-value range. Every number below is an estimate based on the stated assumptions - change the assumptions and the estimate changes.
| Model | Estimated value | vs price | Weight |
|---|---|---|---|
| EV/EBITDAIndustry Comparison Method | ₹3,072 | -1% | - |
| P/E MultipleEarnings Multiple Method | ₹1,770 | -43% | - |
| SOTPSum of Parts Method | ₹11,409 | +268% | - |
| Revenue | ₹1,75,431 Cr | |
| Net profit | ₹10,300 Cr | |
| EPS | ₹72.98 | |
| Free cash flow | ₹-33,436 Cr | |
| ROE (latest) | 10.0% | |
| Revenue growth (CAGR) | 19.2% | |
| Profit growth (CAGR) | 10.3% |
Intrynsic's multi-model valuation estimates Grasim Industries Limited's fair value at ₹11,409 per share (range ₹1,770–₹11,409), last updated 29 September 2026. This is an estimate based on stated assumptions, not investment advice.
Grasim Industries Limited trades at ₹3,100 against Intrynsic's estimated fair value of ₹11,409 - the market price is 268% below the estimate, i.e. below our estimated fair-value range. Different assumptions produce different estimates; see the model breakdown above.
Grasim Industries Limited trades at about 42.5 times its latest annual earnings per share.
Grasim Industries is the Aditya Birla group's flagship holding company, owning UltraTech Cement and Aditya Birla Capital while running its own viscose, chemicals and new paints businesses. Its value largely reflects those listed stakes.
Intrynsic runs 3 valuation models for Grasim Industries Limited (EV/EBITDA, P/E Multiple, SOTP) and blends them into one estimated fair-value range. Every assumption - growth, discount rate, terminal value - is shown openly on this page.
Disclaimer: Intrynsic provides educational and informational analysis only. Fair-value figures are estimates based on stated assumptions - they are not investment advice, research recommendations, or an offer to transact in any security. Intrynsic is not a SEBI-registered investment adviser or research analyst. Markets carry risk; please do your own research or consult a registered adviser before making investment decisions. Prices shown may be delayed end-of-day values. Terms · Privacy