As of 2025-08-09, the Intrinsic Value of Mahalaxmi Rubtech Ltd (514450.BO) is 43.96 INR. This 514450.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 214.50 INR, the upside of Mahalaxmi Rubtech Ltd is -79.50%.
The range of the Intrinsic Value is 36.96 - 54.79 INR
Based on its market price of 214.50 INR and our intrinsic valuation, Mahalaxmi Rubtech Ltd (514450.BO) is overvalued by 79.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.96 - 54.79 | 43.96 | -79.5% |
| DCF (Growth 10y) | 43.49 - 61.45 | 50.62 | -76.4% |
| DCF (EBITDA 5y) | 56.67 - 111.26 | 80.11 | -62.7% |
| DCF (EBITDA 10y) | 55.32 - 100.48 | 74.15 | -65.4% |
| Fair Value | 34.40 - 34.40 | 34.40 | -83.96% |
| P/E | 36.94 - 85.44 | 60.04 | -72.0% |
| EV/EBITDA | 64.97 - 228.46 | 120.40 | -43.9% |
| EPV | 66.64 - 81.62 | 74.13 | -65.4% |
| DDM - Stable | 20.29 - 39.77 | 30.03 | -86.0% |
| DDM - Multi | 19.36 - 29.84 | 23.51 | -89.0% |
| Market Cap (mil) | 3,899.93 |
| Beta | 0.58 |
| Outstanding shares (mil) | 18.18 |
| Enterprise Value (mil) | 3,978.23 |
| Market risk premium | 6.92% |
| Cost of Equity | 13.48% |
| Cost of Debt | 5.00% |
| WACC | 11.76% |