What is the intrinsic value of MAITHANALL.NS?

As of 2025-07-20, the Intrinsic Value of Maithan Alloys Ltd (MAITHANALL.NS) is 1,619.32 INR. This MAITHANALL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,152.00 INR, the upside of Maithan Alloys Ltd is 40.60%.

The range of the Intrinsic Value is 1,315.39 - 2,141.40 INR

Is MAITHANALL.NS undervalued or overvalued?

Based on its market price of 1,152.00 INR and our intrinsic valuation, Maithan Alloys Ltd (MAITHANALL.NS) is undervalued by 40.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,315.39 - 2,141.40	1,619.32	40.6%
DCF (Growth 10y)	1,366.64 - 2,107.44	1,645.57	42.8%
DCF (EBITDA 5y)	1,656.32 - 2,417.33	1,920.89	66.7%
DCF (EBITDA 10y)	1,539.41 - 2,297.28	1,821.54	58.1%
Fair Value	5,412.05 - 5,412.05	5,412.05	369.80%
P/E	3,728.20 - 5,502.98	4,564.16	296.2%
EV/EBITDA	1,667.52 - 2,635.62	2,056.77	78.5%
EPV	209.70 - 353.89	281.79	-75.5%
DDM - Stable	903.35 - 1,695.49	1,299.42	12.8%
DDM - Multi	827.83 - 1,231.99	992.01	-13.9%