As of 2025-07-18, the Intrinsic Value of Maral Overseas Ltd (MARALOVER.NS) is 19.82 INR. This MARALOVER.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 74.65 INR, the upside of Maral Overseas Ltd is -73.40%.
The range of the Intrinsic Value is (7.76) - 57.07 INR
Based on its market price of 74.65 INR and our intrinsic valuation, Maral Overseas Ltd (MARALOVER.NS) is overvalued by 73.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (42.16) - 72.29 | (12.22) | -116.4% |
| DCF (Growth 10y) | (37.23) - 75.44 | (6.86) | -109.2% |
| DCF (EBITDA 5y) | (7.76) - 57.07 | 19.82 | -73.4% |
| DCF (EBITDA 10y) | (20.20) - 72.45 | 14.73 | -80.3% |
| Fair Value | -145.75 - -145.75 | -145.75 | -295.24% |
| P/E | (84.53) - (89.66) | (98.23) | -231.6% |
| EV/EBITDA | (47.59) - 32.33 | (14.00) | -118.7% |
| EPV | (21.38) - 72.69 | 25.66 | -65.6% |
| DDM - Stable | (18.53) - (42.96) | (30.74) | -141.2% |
| DDM - Multi | 13.14 - 27.27 | 18.11 | -75.7% |
| Market Cap (mil) | 3,098.72 |
| Beta | 0.59 |
| Outstanding shares (mil) | 41.51 |
| Enterprise Value (mil) | 7,543.02 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.12% |
| Cost of Debt | 17.72% |
| WACC | 16.30% |