As of 2025-07-06, the Intrinsic Value of Maruti Suzuki India Ltd (MARUTI.NS) is 7,499.05 INR. This MARUTI.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12,646.00 INR, the upside of Maruti Suzuki India Ltd is -40.70%.
The range of the Intrinsic Value is 6,549.85 - 8,834.77 INR
Based on its market price of 12,646.00 INR and our intrinsic valuation, Maruti Suzuki India Ltd (MARUTI.NS) is overvalued by 40.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6,549.85 - 8,834.77 | 7,499.05 | -40.7% |
| DCF (Growth 10y) | 8,356.66 - 11,015.49 | 9,474.27 | -25.1% |
| DCF (EBITDA 5y) | 12,215.16 - 20,052.43 | 16,934.09 | 33.9% |
| DCF (EBITDA 10y) | 12,491.68 - 20,122.07 | 16,744.51 | 32.4% |
| Fair Value | 11,530.05 - 11,530.05 | 11,530.05 | -8.82% |
| P/E | 7,702.08 - 13,094.87 | 10,114.18 | -20.0% |
| EV/EBITDA | 6,868.63 - 14,237.79 | 10,952.71 | -13.4% |
| EPV | 3,139.40 - 3,657.62 | 3,398.51 | -73.1% |
| DDM - Stable | 2,143.54 - 3,901.17 | 3,022.35 | -76.1% |
| DDM - Multi | 4,982.30 - 6,957.63 | 5,802.00 | -54.1% |
| Market Cap (mil) | 3,975,902.50 |
| Beta | 0.97 |
| Outstanding shares (mil) | 314.40 |
| Enterprise Value (mil) | 3,971,243.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.85% |
| Cost of Debt | 22.83% |
| WACC | 15.85% |