As of 2026-04-15, the Intrinsic Value of Mahindra CIE Automotive Ltd (MAHINDCIE.NS) is 277.42 INR. This MAHINDCIE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 517.10 INR, the upside of Mahindra CIE Automotive Ltd is -46.40%.
The range of the Intrinsic Value is 227.52 - 356.48 INR
Based on its market price of 517.10 INR and our intrinsic valuation, Mahindra CIE Automotive Ltd (MAHINDCIE.NS) is overvalued by 46.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 227.52 - 356.48 | 277.42 | -46.4% |
| DCF (Growth 10y) | 280.77 - 425.63 | 337.57 | -34.7% |
| DCF (EBITDA 5y) | 537.87 - 839.36 | 711.76 | 37.6% |
| DCF (EBITDA 10y) | 484.48 - 793.01 | 645.16 | 24.8% |
| Fair Value | 468.75 - 468.75 | 468.75 | -9.35% |
| P/E | (107.71) - 585.21 | 213.99 | -58.6% |
| EV/EBITDA | 370.67 - 597.95 | 508.48 | -1.7% |
| EPV | 88.85 - 116.57 | 102.71 | -80.1% |
| DDM - Stable | (16.33) - (32.90) | (24.62) | -104.8% |
| DDM - Multi | 158.83 - 258.34 | 197.53 | -61.8% |
| Market Cap (mil) | 196,168.10 |
| Beta | 0.74 |
| Outstanding shares (mil) | 379.36 |
| Enterprise Value (mil) | 203,785.72 |
| Market risk premium | 8.83% |
| Cost of Equity | 16.10% |
| Cost of Debt | 5.97% |
| WACC | 15.51% |