As of 2025-07-08, the Intrinsic Value of Maha Rashtra Apex Corporation Ltd (MAHAPEXLTD.NS) is 112.82 INR. This MAHAPEXLTD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 108.82 INR, the upside of Maha Rashtra Apex Corporation Ltd is 3.7%.

The range of the Intrinsic Value is 95.84 - 139.22 INR.

Is MAHAPEXLTD.NS undervalued or overvalued?

Based on its market price of 108.82 INR and our intrinsic valuation, Maha Rashtra Apex Corporation Ltd (MAHAPEXLTD.NS) is undervalued by 3.7%.

108.82 INR

Stock Price

112.82 INR

Intrinsic Value

Intrinsic Value Details

MAHAPEXLTD.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	95.84 - 139.22	112.82	3.7%
DCF (Growth Exit 10Y)	103.05 - 142.54	118.74	9.1%
DCF (EBITDA Exit 5Y)	123.39 - 237.82	170.06	56.3%
DCF (EBITDA Exit 10Y)	120.37 - 211.57	156.67	44.0%
Peter Lynch Fair Value	69.76 - 69.76	69.76	-35.89%
P/E Multiples	231.06 - 416.91	311.43	186.2%
EV/EBITDA Multiples	95.04 - 211.61	142.32	30.8%
Earnings Power Value	15.95 - 19.06	17.51	-83.9%
Dividend Discount Model - Stable	77.87 - 156.47	117.17	7.7%
Dividend Discount Model - Multi Stages	90.36 - 143.84	111.22	2.2%

MAHAPEXLTD.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Moneyboxx Finance Ltd	16.45 - 256.67	94.53	-46.0%
Shalibhadra Finance Ltd	45.47 - 95.89	61.98	-49.6%
Capital Trade Links Ltd	7.15 - 19.76	11.66	-38.2%
Prithvi Exchange (India) Ltd	196.71 - 287.39	231.47	42.1%
Wall Street Finance Ltd	68.32 - 97.97	79.86	9.4%
India Cements Capital Ltd	1.28 - 1.28	1.28	-92.8%
Meenakshi Enterprises Ltd	66.43 - 90.64	76.73	108.6%
Paragon Finance Ltd	18.51 - 18.51	18.51	-68.6%
United Credit Ltd	20.77 - 29.19	24.12	-24.6%
Franklin Leasing and Finance Ltd	14.91 - 27.3	19.48	46.5%

MAHAPEXLTD.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	1,533
Beta	0.8
Outstanding shares (mil)	14
Enterprise Value (mil)	1,501

Market risk premium	8.8%
Cost of Equity	12.25%
Cost of Debt	5%
WACC	12.3%