As of 2025-05-13, the Intrinsic Value of Marico Ltd (MARICO.NS) is 238.73 INR. This MARICO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 738.10 INR, the upside of Marico Ltd is -67.70%.
The range of the Intrinsic Value is 197.76 - 306.03 INR
Based on its market price of 738.10 INR and our intrinsic valuation, Marico Ltd (MARICO.NS) is overvalued by 67.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 197.76 - 306.03 | 238.73 | -67.7% |
| DCF (Growth 10y) | 243.00 - 362.95 | 288.88 | -60.9% |
| DCF (EBITDA 5y) | 572.63 - 686.90 | 631.20 | -14.5% |
| DCF (EBITDA 10y) | 543.76 - 700.20 | 619.82 | -16.0% |
| Fair Value | 124.23 - 124.23 | 124.23 | -83.17% |
| P/E | 506.60 - 701.47 | 607.29 | -17.7% |
| EV/EBITDA | 509.64 - 691.97 | 598.36 | -18.9% |
| EPV | 111.91 - 133.78 | 122.84 | -83.4% |
| DDM - Stable | 80.43 - 170.36 | 125.39 | -83.0% |
| DDM - Multi | 147.49 - 238.15 | 181.80 | -75.4% |
| Market Cap (mil) | 955,057.10 |
| Beta | 0.47 |
| Outstanding shares (mil) | 1,293.94 |
| Enterprise Value (mil) | 952,767.10 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.80% |
| Cost of Debt | 8.99% |
| WACC | 12.77% |