As of 2025-06-04, the Intrinsic Value of Mahindra Logistics Ltd (MAHLOG.NS) is 285.07 INR. This MAHLOG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 323.80 INR, the upside of Mahindra Logistics Ltd is -12.00%.
The range of the Intrinsic Value is 225.88 - 375.43 INR
Based on its market price of 323.80 INR and our intrinsic valuation, Mahindra Logistics Ltd (MAHLOG.NS) is overvalued by 12.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 225.88 - 375.43 | 285.07 | -12.0% |
| DCF (Growth 10y) | 351.85 - 563.93 | 436.51 | 34.8% |
| DCF (EBITDA 5y) | 540.85 - 862.09 | 685.13 | 111.6% |
| DCF (EBITDA 10y) | 571.19 - 957.77 | 737.69 | 127.8% |
| Fair Value | -24.85 - -24.85 | -24.85 | -107.67% |
| P/E | (91.85) - 264.81 | 59.27 | -81.7% |
| EV/EBITDA | 278.94 - 462.14 | 355.47 | 9.8% |
| EPV | 177.03 - 255.91 | 216.47 | -33.1% |
| DDM - Stable | (18.05) - (32.41) | (25.23) | -107.8% |
| DDM - Multi | 141.25 - 205.06 | 167.84 | -48.2% |
| Market Cap (mil) | 23,355.69 |
| Beta | 1.85 |
| Outstanding shares (mil) | 72.13 |
| Enterprise Value (mil) | 31,283.79 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.54% |
| Cost of Debt | 8.71% |
| WACC | 15.62% |