As of 2025-06-21, the Intrinsic Value of Maha Rashtra Apex Corporation Ltd (MAHAPEXLTD.NS) is 112.94 INR. This MAHAPEXLTD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 114.03 INR, the upside of Maha Rashtra Apex Corporation Ltd is -1.00%.
The range of the Intrinsic Value is 95.81 - 139.64 INR
Based on its market price of 114.03 INR and our intrinsic valuation, Maha Rashtra Apex Corporation Ltd (MAHAPEXLTD.NS) is overvalued by 1.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 95.81 - 139.64 | 112.94 | -1.0% |
| DCF (Growth 10y) | 103.02 - 142.96 | 118.86 | 4.2% |
| DCF (EBITDA 5y) | 131.36 - 237.59 | 172.35 | 51.1% |
| DCF (EBITDA 10y) | 125.33 - 211.62 | 158.24 | 38.8% |
| Fair Value | 69.76 - 69.76 | 69.76 | -38.82% |
| P/E | 255.90 - 462.53 | 335.04 | 193.8% |
| EV/EBITDA | 104.30 - 260.78 | 167.57 | 47.0% |
| EPV | 15.95 - 19.10 | 17.52 | -84.6% |
| DDM - Stable | 77.86 - 156.97 | 117.42 | 3.0% |
| DDM - Multi | 90.33 - 144.39 | 111.37 | -2.3% |
| Market Cap (mil) | 1,606.68 |
| Beta | 0.77 |
| Outstanding shares (mil) | 14.09 |
| Enterprise Value (mil) | 1,574.51 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.27% |
| Cost of Debt | 5.00% |
| WACC | 12.24% |