What is the intrinsic value of MAHAPEXLTD.NS?

As of 2025-05-08, the Intrinsic Value of Maha Rashtra Apex Corporation Ltd (MAHAPEXLTD.NS) is 56.80 INR. This MAHAPEXLTD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 113.02 INR, the upside of Maha Rashtra Apex Corporation Ltd is -49.70%.

The range of the Intrinsic Value is 47.48 - 71.49 INR

Is MAHAPEXLTD.NS undervalued or overvalued?

Based on its market price of 113.02 INR and our intrinsic valuation, Maha Rashtra Apex Corporation Ltd (MAHAPEXLTD.NS) is overvalued by 49.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	47.48 - 71.49	56.80	-49.7%
DCF (Growth 10y)	51.58 - 73.22	60.10	-46.8%
DCF (EBITDA 5y)	72.38 - 209.60	132.26	17.0%
DCF (EBITDA 10y)	76.30 - 205.31	130.02	15.0%
Fair Value	1,534.97 - 1,534.97	1,534.97	1,258.14%
P/E	4,138.27 - 9,406.28	6,924.33	6026.6%
EV/EBITDA	105.08 - 331.13	164.31	45.4%
EPV	19.63 - 23.69	21.66	-80.8%
DDM - Stable	1,722.16 - 3,492.04	2,607.10	2206.8%
DDM - Multi	2,379.55 - 3,766.65	2,917.97	2481.8%