As of 2025-07-04, the Intrinsic Value of Marathon Nextgen Realty Ltd (MARATHON.NS) is 323.76 INR. This MARATHON.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 660.60 INR, the upside of Marathon Nextgen Realty Ltd is -51.00%.
The range of the Intrinsic Value is 257.97 - 428.09 INR
Based on its market price of 660.60 INR and our intrinsic valuation, Marathon Nextgen Realty Ltd (MARATHON.NS) is overvalued by 51.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 257.97 - 428.09 | 323.76 | -51.0% |
| DCF (Growth 10y) | 270.13 - 418.52 | 328.69 | -50.2% |
| DCF (EBITDA 5y) | 449.27 - 619.00 | 527.21 | -20.2% |
| DCF (EBITDA 10y) | 376.99 - 550.17 | 453.74 | -31.3% |
| Fair Value | 910.71 - 910.71 | 910.71 | 37.86% |
| P/E | 506.70 - 802.15 | 603.04 | -8.7% |
| EV/EBITDA | 321.33 - 596.15 | 494.44 | -25.2% |
| EPV | 71.95 - 120.15 | 96.05 | -85.5% |
| DDM - Stable | 140.17 - 281.66 | 210.92 | -68.1% |
| DDM - Multi | 130.08 - 213.16 | 162.38 | -75.4% |
| Market Cap (mil) | 33,829.32 |
| Beta | 2.05 |
| Outstanding shares (mil) | 51.21 |
| Enterprise Value (mil) | 39,250.55 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.42% |
| Cost of Debt | 5.00% |
| WACC | 16.26% |