What is the intrinsic value of LAXMIMACH.NS?

As of 2025-05-18, the Intrinsic Value of Lakshmi Machine Works Ltd (LAXMIMACH.NS) is 4,639.10 INR. This LAXMIMACH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15,040.90 INR, the upside of Lakshmi Machine Works Ltd is -69.20%.

The range of the Intrinsic Value is 3,714.35 - 6,309.28 INR

Is LAXMIMACH.NS undervalued or overvalued?

Based on its market price of 15,040.90 INR and our intrinsic valuation, Lakshmi Machine Works Ltd (LAXMIMACH.NS) is overvalued by 69.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	3,714.35 - 6,309.28	4,639.10	-69.2%
DCF (Growth 10y)	4,776.22 - 7,868.19	5,888.66	-60.8%
DCF (EBITDA 5y)	11,399.30 - 15,287.36	13,381.08	-11.0%
DCF (EBITDA 10y)	11,440.30 - 16,514.87	13,887.64	-7.7%
Fair Value	6,809.00 - 6,809.00	6,809.00	-54.73%
P/E	8,736.66 - 13,574.40	11,278.58	-25.0%
EV/EBITDA	8,146.74 - 13,806.37	10,816.93	-28.1%
EPV	1,906.09 - 2,357.67	2,131.88	-85.8%
DDM - Stable	973.39 - 1,989.21	1,481.30	-90.2%
DDM - Multi	1,597.65 - 2,537.36	1,960.89	-87.0%