As of 2025-07-10, the Intrinsic Value of Mayur Leather Products Ltd (531680.BO) is 8.01 INR. This 531680.BO valuation is based on the model Peter Lynch Fair Value. With the current market price of 25.07 INR, the upside of Mayur Leather Products Ltd is -68%.

Is 531680.BO undervalued or overvalued?

Based on its market price of 25.07 INR and our intrinsic valuation, Mayur Leather Products Ltd (531680.BO) is overvalued by 68%.

25.07 INR

Stock Price

8.01 INR

Intrinsic Value

Intrinsic Value Details

531680.BO Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
Peter Lynch Fair Value	8.01 - 8.01	8.01	-68.04%
P/E Multiples	5.89 - 73.91	33.89	35.2%
Dividend Discount Model - Stable	5.62 - 11.61	8.62	-65.6%
Dividend Discount Model - Multi Stages	0.62 - 1.06	0.79	-96.9%

531680.BO Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Bata India Ltd	413.12 - 652.37	505.90	-59.4%
Relaxo Footwears Ltd	108 - 164.28	130.01	-73.8%
Liberty Shoes Ltd	178.05 - 273.21	217.07	-45.2%
Super Tannery Ltd	7.96 - 17.09	11.38	23.1%
Phoenix International Ltd	11.06 - 40.5	21.83	-48.9%
Orosil Smiths India Ltd	0.16 - 0.82	0.40	-91.0%
Zodiac-JRD-MKJ Ltd	22.22 - 24.23	23.01	-27.8%

531680.BO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	34
Beta	0.91
Outstanding shares (mil)	1
Enterprise Value (mil)	83

Market risk premium	8.8%
Cost of Equity	20.15%
Cost of Debt	5%
WACC	10.8%