As of 2025-05-04, the Intrinsic Value of Maximus International Ltd (540401.BO) is 6.69 INR. This 540401.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.25 INR, the upside of Maximus International Ltd is -40.50%.
The range of the Intrinsic Value is 4.97 - 9.79 INR
Based on its market price of 11.25 INR and our intrinsic valuation, Maximus International Ltd (540401.BO) is overvalued by 40.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.97 - 9.79 | 6.69 | -40.5% |
| DCF (Growth 10y) | 10.06 - 19.64 | 13.50 | 20.0% |
| DCF (EBITDA 5y) | 11.97 - 16.87 | 14.34 | 27.5% |
| DCF (EBITDA 10y) | 14.72 - 23.78 | 18.76 | 66.7% |
| Fair Value | 17.96 - 17.96 | 17.96 | 59.61% |
| P/E | 8.03 - 15.09 | 9.81 | -12.8% |
| EV/EBITDA | 6.64 - 10.23 | 8.02 | -28.7% |
| EPV | 2.19 - 3.57 | 2.88 | -74.4% |
| DDM - Stable | 3.12 - 6.65 | 4.88 | -56.6% |
| DDM - Multi | 7.90 - 13.54 | 10.02 | -11.0% |
| Market Cap (mil) | 1,530.45 |
| Beta | 0.33 |
| Outstanding shares (mil) | 136.04 |
| Enterprise Value (mil) | 1,663.29 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.93% |
| Cost of Debt | 15.30% |
| WACC | 14.81% |