As of 2025-07-07, the Intrinsic Value of Maruti Infrastructure Ltd (531540.BO) is 7.99 INR. This 531540.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.36 INR, the upside of Maruti Infrastructure Ltd is -48.00%.
The range of the Intrinsic Value is 5.58 - 12.85 INR
Based on its market price of 15.36 INR and our intrinsic valuation, Maruti Infrastructure Ltd (531540.BO) is overvalued by 48.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.58 - 12.85 | 7.99 | -48.0% |
| DCF (Growth 10y) | 7.32 - 15.76 | 10.14 | -34.0% |
| DCF (EBITDA 5y) | 10.80 - 14.05 | 12.21 | -20.5% |
| DCF (EBITDA 10y) | 12.33 - 18.23 | 14.86 | -3.2% |
| Fair Value | 4.75 - 4.75 | 4.75 | -69.07% |
| P/E | 2.73 - 6.87 | 4.99 | -67.5% |
| EV/EBITDA | 2.54 - 6.51 | 4.46 | -71.0% |
| EPV | 0.12 - 0.88 | 0.50 | -96.7% |
| DDM - Stable | 1.05 - 2.68 | 1.86 | -87.9% |
| DDM - Multi | 4.55 - 9.62 | 6.24 | -59.4% |
| Market Cap (mil) | 1,440.00 |
| Beta | 0.75 |
| Outstanding shares (mil) | 93.75 |
| Enterprise Value (mil) | 1,619.96 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.55% |
| Cost of Debt | 9.48% |
| WACC | 12.79% |