As of 2026-04-03, the Intrinsic Value of Max Ventures and Industries Ltd (MAXVIL.NS) is 118.26 INR. This MAXVIL.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 216.00 INR, the upside of Max Ventures and Industries Ltd is -45.20%.
The range of the Intrinsic Value is 90.64 - 150.07 INR
Based on its market price of 216.00 INR and our intrinsic valuation, Max Ventures and Industries Ltd (MAXVIL.NS) is overvalued by 45.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (32.06) - (24.38) | (29.34) | -113.6% |
| DCF (Growth 10y) | (40.46) - (43.13) | (41.26) | -119.1% |
| DCF (EBITDA 5y) | 90.64 - 150.07 | 118.26 | -45.2% |
| DCF (EBITDA 10y) | 48.55 - 117.41 | 78.46 | -63.7% |
| Fair Value | 29.80 - 29.80 | 29.80 | -86.20% |
| P/E | 13.68 - 26.71 | 21.66 | -90.0% |
| EV/EBITDA | (11.40) - 165.98 | 61.84 | -71.4% |
| EPV | (115.69) - (137.57) | (126.63) | -158.6% |
| DDM - Stable | 5.81 - 12.48 | 9.15 | -95.8% |
| DDM - Multi | 9.00 - 15.68 | 11.49 | -94.7% |
| Market Cap (mil) | 31,781.16 |
| Beta | 1.72 |
| Outstanding shares (mil) | 147.13 |
| Enterprise Value (mil) | 40,221.30 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.48% |
| Cost of Debt | 13.63% |
| WACC | 14.61% |