As of 2025-07-08, the Intrinsic Value of Marshall Machines Ltd (MARSHALL.NS) is 8.24 INR. This MARSHALL.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 9.84 INR, the upside of Marshall Machines Ltd is -16.30%.
The range of the Intrinsic Value is 5.58 - 16.65 INR
Based on its market price of 9.84 INR and our intrinsic valuation, Marshall Machines Ltd (MARSHALL.NS) is overvalued by 16.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.44) - 5.11 | (1.54) | -115.6% |
| DCF (Growth 10y) | (8.40) - (5.73) | (7.57) | -176.9% |
| DCF (EBITDA 5y) | 5.58 - 16.65 | 8.24 | -16.3% |
| DCF (EBITDA 10y) | 1.19 - 10.64 | 3.67 | -62.7% |
| Fair Value | -12.20 - -12.20 | -12.20 | -223.98% |
| P/E | (44.70) - (47.58) | (47.76) | -585.4% |
| EV/EBITDA | (15.82) - 4.89 | (7.04) | -171.5% |
| EPV | (12.63) - (11.83) | (12.23) | -224.3% |
| DDM - Stable | (12.54) - (30.40) | (21.47) | -318.2% |
| DDM - Multi | (4.70) - (9.22) | (6.26) | -163.6% |
| Market Cap (mil) | 235.18 |
| Beta | 0.40 |
| Outstanding shares (mil) | 23.90 |
| Enterprise Value (mil) | 615.01 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.42% |
| Cost of Debt | 7.30% |
| WACC | 9.07% |