EN DE

GUJARAT INTRUX LTD.-$ (GUJINTRX) Fair Value & Analysis

Basic Materials · IN · Market cap ₹1.5B

GI GUJARAT INTRUX LTD.-$ GUJINTRX · BSE
Price₹416.95
Fair Value₹508.87
Upside+22.1%
Quality75/100
Watch GUJARAT INTRUX LTD.-$ for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 15.0% net margin
Low debt · generates free cash flow
3.93% dividend yield
Ranks above peers (11/14)
Moderate moat 61/100
Evidence: High Range ₹341.99 – ₹636.09 Share as image

Fair value as of: Aug 20, 2026

From 26 valuation models · updated today

A strong business, screening 22% undervalued on our models.

What matters now

  • A fairly wide model range (₹341.99 to ₹636.09) leaves room in how you read the outcome.
  • Our model range runs from ₹341.99 (bear) to ₹636.09 (bull), base ₹508.87. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 75/100 (high quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹561.29 ₹79.40 Fair Value ₹508.87 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 20, 2026.

How to read this chart

60‑month range ₹79.40 – ₹561.29 · fair‑value band ₹341.99 – ₹636.09 · the ₹416.95 price screens below the ₹508.87 fair value. Dashed = 300-day average. As of Aug 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

GUJARAT INTRUX LTD.-$ (GUJINTRX) currently trades at ₹416.95, while our model-based Fair Value estimate is ₹508.87, implying the stock looks roughly 22.1% undervalued today. The Quality Score stands at 75/100 (high quality), in the Basic Materials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, GUJARAT INTRUX LTD.-$ generated revenue of ₹688M at a net margin of 15.0%. Revenue grew 11.9% year over year. It earns a return on equity of 15.6%. The stock trades on a trailing P/E of 14.0. Fundamentals as of Aug 20, 2026

Our scenario range runs from ₹341.99 (bear case) to ₹636.09 (bull case); at ₹416.95, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 16% below its 52-week high and 17% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -22% fair-value upside, at 22%, GUJINTRX screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹396.78 ₹613.97 ₹921.04 80
Residual Income ₹183.83 ₹218.98 ₹364.17 76
Rev-Margin DCF ₹287.20 ₹444.44 ₹644.98 74
All 26 models by family
DCF Models
FCF DCF ₹401.53 ₹645.84 ₹1,012 38
Owner Earnings ₹304.09 ₹486.91 ₹761.02 31
5Y Revenue Exit ₹287.20 ₹443.74 ₹647.54 39
5Y EBITDA Exit ₹332.59 ₹535.86 ₹783.24 41
5Y P/E Exit ₹376.30 ₹624.60 ₹902.36 38
10Y Revenue Exit ₹321.37 ₹475.24 ₹695.02 36
10Y EBITDA Exit ₹354.63 ₹536.38 ₹797.24 37
10Y P/E Exit ₹380.97 ₹595.27 ₹886.96 35
Earnings-Based
Graham-Dodd ₹204.01 ₹899.39 ₹1,231 54
Lynch FV ₹232.69 ₹332.41 ₹432.14 50
PEG = 1.0 ₹232.69 ₹332.41 ₹432.14 46
EPV ₹271.70 ₹306.80 ₹336.05 59
Dividend Discount
Gordon GGM ₹252.50 ₹455.00 ₹626.36 70
DDM Multi-Stage ₹252.50 ₹415.63 ₹486.05 61
Multiples
P/E Multiple ₹382.51 ₹510.02 ₹637.52 63
P/S Multiple ₹225.19 ₹300.25 ₹375.31 58
P/B Multiple ₹382.51 ₹510.02 ₹637.52 55
EV/EBIT ₹396.43 ₹523.81 ₹651.20 53
EV/EBITDA ₹319.61 ₹421.39 ₹523.16 54
EV/Revenue ₹224.46 ₹314.54 ₹404.61 43
Asset-Based
NCAV (Graham) ₹95.80 ₹128.38 ₹191.61 50
Growth DCF
Growth DCF ₹396.78 ₹613.97 ₹921.04 80
Rev-Margin DCF ₹287.20 ₹444.44 ₹644.98 74
Economic Profit
Residual Income ₹183.83 ₹218.98 ₹364.17 76
ROIC Compounder ₹294.22 ₹369.66 ₹462.05 72
Growth Earnings
Growth-Adj P/E ₹341.99 ₹488.55 ₹635.12 68

Widest divergence: DCF Models (₹535.86) versus Asset-Based (₹128.38). Highest evidence: Growth DCF (80).

Notify me when GUJINTRX reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹688M
Revenue growth (YoY) +11.9%
Net margin 15.0%
Return on equity 15.6%
Free cash flow ₹128M FY2026
P/E ratio 14.0
More key figures
Operating margin 14.4%
EPS (TTM) ₹29.86
Dividend yield 3.9%
EPS growth (YoY) -24.4%

Figures from reported company fundamentals · as of Aug 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 75/100

Of which business quality 74 · Market factors (momentum, volatility) 47

Profitability 71
Margins and returns on capital today
Quality Growth 57
Are margins and returns improving?
Cashflow 76
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 83
Disciplined investing over empire-building
Low Volatility 80
Calm price path (market factor)
Momentum 34
Price trend over the last 3–12 months (market factor)
52W Momentum 33
Distance to the 52-week high (market factor)
Net Issuance 71
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Gujarat Intrux Limited manufactures and supplies stainless, non-alloy, and alloy steel castings in India. The company exports its products. Gujarat Intrux Limited was incorporated in 1992 and is headquartered in Rajkot, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

GUJARAT INTRUX LTD.-$ reported revenue of ₹688M in FY2026 versus ₹422M in FY2022, a compound +13.0%/yr. Reported net income was ₹103M in FY2026, compounding +35.6%/yr from FY2022.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹688M
Latest YoY
+5.2%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+15.8%
Avg. growth/yr (7Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.5%
Revenue +13.0%/yr
FY22 ₹422M
FY23 ₹511M
FY24 ₹572M
FY25 ₹653M
FY26 ₹688M
Net income +35.6%/yr
FY22 ₹30.5M
FY23 ₹57.4M
FY24 ₹74.1M
FY25 ₹106M
FY26 ₹103M

Watch GUJINTRX: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "GUJARAT INTRUX LTD.-$ Fair Value". https://www.fairvalue-calculator.com/stock/GUJINTRX

Peer Group

Steel · 384 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 75 · Top 25%
Fair Value upside +22% · Above median
Return on equity (TTM) 16% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 14% · Top 25%
Revenue growth 12% · Above median
Dividend yield (TTM) 4.2% · Above median

Valuation Multiples vs Steel median · lower = cheaper

P/E (TTM) 14.0× · Cheaper than median
P/B 2.33× · Pricier than 75% of peers
P/S (TTM) 2.23× · Pricier than 75% of peers
P/FCF 0.1× · Cheaper than 75% of peers
EV/EBITDA 10.6× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE63 · sector 18
FUTURE60 · sector 4
PAST62 · sector 16
HEALTH100 · sector 95
DIVIDEND84 · sector 47

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Steel stocks, each showing price versus our Fair Value estimate (as of Aug 20, 2026).

Stock Price Fair Value vs Fair Value
JSW Steel Limited JSWSTEEL ₹1,269 ₹1,140 -10%
Tata Steel Limited TATASTEEL ₹186.20 ₹145.39 -22%
China Steel Corporation 2002A 37.25 TWD 8.74 TWD -77%
POSCO Holdings 005490 325,000 KRW 155,270 KRW -52%
Companhia Siderúrgica Nacional, SID 13,670 ARS 15,838 ARS +16%
Jindal Steel Limited JINDALSTEL ₹1,112 ₹516.27 -54%
Lloyds Metals and Energy Limited LLOYDSME ₹1,894 ₹771.10 -59%
Gerdau S.A GGBN 83.50 MXN 39.22 MXN -53%
Ternium S.A TXR 17,780 ARS 27,472 ARS +55%
NMDC Limited NMDC ₹85.00 ₹112.98 +33%

Compare GUJARAT INTRUX LTD.-$ with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is GUJARAT INTRUX LTD.-$ (GUJINTRX) overvalued or undervalued?
As of Aug 20, 2026, our model estimates a fair value of ₹508.87 versus a price of ₹416.95, about +22% (undervalued).
What is the fair value of GUJINTRX?
Our model-based fair value for GUJARAT INTRUX LTD.-$ is ₹508.87 (as of Aug 20, 2026), built from audited fundamentals. The current price: ₹416.95.
What is the quality score of GUJINTRX?
GUJARAT INTRUX LTD.-$ has a Quality Score of 75/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of GUJARAT INTRUX LTD.-$ (GUJINTRX)?
GUJARAT INTRUX LTD.-$ reported trailing-twelve-month revenue of about ₹688M (latest available figure, as of Aug 20, 2026).
What is the net profit margin of GUJINTRX?
The net profit margin of GUJARAT INTRUX LTD.-$ is about 15.0%, meaning it keeps roughly 15.0% of revenue as net income. Based on the latest reported figures.
Does GUJARAT INTRUX LTD.-$ pay a dividend?
GUJARAT INTRUX LTD.-$ currently shows a dividend yield of about 3.93% relative to its recent price (as of Aug 20, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track GUJARAT INTRUX LTD.-$ and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.