As of 2025-05-10, the Intrinsic Value of Maithan Alloys Ltd (MAITHANALL.NS) is 519.02 INR. This MAITHANALL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 921.90 INR, the upside of Maithan Alloys Ltd is -43.70%.
The range of the Intrinsic Value is 427.23 - 656.52 INR
Based on its market price of 921.90 INR and our intrinsic valuation, Maithan Alloys Ltd (MAITHANALL.NS) is overvalued by 43.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 427.23 - 656.52 | 519.02 | -43.7% |
| DCF (Growth 10y) | 583.64 - 852.32 | 692.45 | -24.9% |
| DCF (EBITDA 5y) | 656.55 - 974.64 | 759.59 | -17.6% |
| DCF (EBITDA 10y) | 714.66 - 1,047.25 | 831.67 | -9.8% |
| Fair Value | 7,156.30 - 7,156.30 | 7,156.30 | 676.26% |
| P/E | 1,889.97 - 6,217.40 | 4,064.86 | 340.9% |
| EV/EBITDA | 402.87 - 3,302.51 | 1,529.54 | 65.9% |
| EPV | 690.72 - 842.33 | 766.52 | -16.9% |
| DDM - Stable | 1,429.62 - 2,750.18 | 2,089.90 | 126.7% |
| DDM - Multi | 1,022.07 - 1,526.41 | 1,224.25 | 32.8% |
| Market Cap (mil) | 26,836.51 |
| Beta | 1.12 |
| Outstanding shares (mil) | 29.11 |
| Enterprise Value (mil) | 30,127.81 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.69% |
| Cost of Debt | 11.88% |
| WACC | 15.62% |