Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
India
/
Transportation
/
GMR Airports
GMRA
GMRAIRPORT
GMR Airports
Mounting Debt And Regulation Will Suppress Future Earnings
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
03 Aug 25
Updated
20 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
₹80.00
11.9% overvalued
intrinsic discount
20 Aug
₹89.55
Loading
1Y
-6.6%
7D
-1.3%
Author's Valuation
₹80.0
11.9% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
₹80.0
11.9% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-39b
229b
2014
2017
2020
2023
2025
2026
2028
Revenue ₹229.2b
Earnings ₹18.3b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
18.15%
Infrastructure revenue growth rate
0.27%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
15.71%
Calculation
₹18.32b
Earnings '28
x
87.66x
PE Ratio '28
=
₹1.61t
Market Cap '28
₹1.61t
Market Cap '28
/
12.96b
No. shares '28
=
₹123.94
Share Price '28
₹123.94
Share Price '28
Discounted to 2025 @ 15.79% p.a.
=
₹79.84
Fair Value '25
