As of 2025-07-25, the Intrinsic Value of Maan Aluminium Ltd (MAANALU.NS) is 73.79 INR. This MAANALU.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 120.50 INR, the upside of Maan Aluminium Ltd is -38.80%.
The range of the Intrinsic Value is 61.96 - 90.58 INR
Based on its market price of 120.50 INR and our intrinsic valuation, Maan Aluminium Ltd (MAANALU.NS) is overvalued by 38.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 61.96 - 90.58 | 73.79 | -38.8% |
| DCF (Growth 10y) | 92.76 - 130.92 | 108.68 | -9.8% |
| DCF (EBITDA 5y) | 139.30 - 211.41 | 175.52 | 45.7% |
| DCF (EBITDA 10y) | 151.95 - 233.59 | 190.96 | 58.5% |
| Fair Value | 71.70 - 71.70 | 71.70 | -40.50% |
| P/E | 54.95 - 93.91 | 75.06 | -37.7% |
| EV/EBITDA | 36.61 - 99.50 | 65.63 | -45.5% |
| EPV | 24.66 - 32.18 | 28.42 | -76.4% |
| DDM - Stable | 12.79 - 23.34 | 18.06 | -85.0% |
| DDM - Multi | 55.70 - 80.85 | 66.10 | -45.1% |
| Market Cap (mil) | 6,516.64 |
| Beta | 0.74 |
| Outstanding shares (mil) | 54.08 |
| Enterprise Value (mil) | 7,414.24 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.38% |
| Cost of Debt | 7.70% |
| WACC | 14.60% |