As of 2025-05-14, the Intrinsic Value of Marsons Ltd (517467.BO) is 0.02 INR. This 517467.BO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 186.00 INR, the upside of Marsons Ltd is -100.00%.
The range of the Intrinsic Value is (0.01) - 0.07 INR
Based on its market price of 186.00 INR and our intrinsic valuation, Marsons Ltd (517467.BO) is overvalued by 100.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.12) - (0.12) | (0.12) | -100.1% |
| DCF (Growth 10y) | (0.01) - 0.07 | 0.02 | -100.0% |
| DCF (EBITDA 5y) | 0.40 - 1.16 | 0.72 | -99.6% |
| DCF (EBITDA 10y) | 0.30 - 0.98 | 0.58 | -99.7% |
| Fair Value | 28.30 - 28.30 | 28.30 | -84.78% |
| P/E | 1.11 - 56.03 | 25.66 | -86.2% |
| EV/EBITDA | 0.47 - 27.04 | 9.65 | -94.8% |
| EPV | 0.70 - 0.94 | 0.82 | -99.6% |
| DDM - Stable | 7.10 - 16.43 | 11.77 | -93.7% |
| DDM - Multi | 0.34 - 0.61 | 0.44 | -99.8% |
| Market Cap (mil) | 32,010.60 |
| Beta | -1.06 |
| Outstanding shares (mil) | 172.10 |
| Enterprise Value (mil) | 32,049.64 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.68% |
| Cost of Debt | 7.46% |
| WACC | 12.66% |