As of 2025-06-05, the Intrinsic Value of Maheshwari Logistics Ltd (MAHESHWARI.NS) is 231.76 INR. This MAHESHWARI.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.27 INR, the upside of Maheshwari Logistics Ltd is 291.00%.
The range of the Intrinsic Value is 178.03 - 320.40 INR
Based on its market price of 59.27 INR and our intrinsic valuation, Maheshwari Logistics Ltd (MAHESHWARI.NS) is undervalued by 291.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 178.03 - 320.40 | 231.76 | 291.0% |
| DCF (Growth 10y) | 208.46 - 341.91 | 259.34 | 337.6% |
| DCF (EBITDA 5y) | 190.42 - 268.67 | 227.72 | 284.2% |
| DCF (EBITDA 10y) | 220.93 - 305.91 | 260.46 | 339.4% |
| Fair Value | 24.04 - 24.04 | 24.04 | -59.44% |
| P/E | 63.18 - 120.29 | 86.85 | 46.5% |
| EV/EBITDA | 69.24 - 114.12 | 95.96 | 61.9% |
| EPV | 265.79 - 335.15 | 300.47 | 407.0% |
| DDM - Stable | 26.97 - 56.13 | 41.55 | -29.9% |
| DDM - Multi | 113.47 - 184.83 | 140.73 | 137.4% |
| Market Cap (mil) | 1,732.46 |
| Beta | 0.44 |
| Outstanding shares (mil) | 29.23 |
| Enterprise Value (mil) | 3,904.20 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.78% |
| Cost of Debt | 11.37% |
| WACC | 9.71% |