As of 2025-07-07, the Intrinsic Value of Mayur Uniquoters Ltd (MAYURUNIQ.NS) is 301.56 INR. This MAYURUNIQ.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 571.95 INR, the upside of Mayur Uniquoters Ltd is -47.30%.
The range of the Intrinsic Value is 258.92 - 366.35 INR
Based on its market price of 571.95 INR and our intrinsic valuation, Mayur Uniquoters Ltd (MAYURUNIQ.NS) is overvalued by 47.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 258.92 - 366.35 | 301.56 | -47.3% |
| DCF (Growth 10y) | 315.77 - 441.34 | 366.23 | -36.0% |
| DCF (EBITDA 5y) | 488.01 - 660.50 | 552.94 | -3.3% |
| DCF (EBITDA 10y) | 445.83 - 629.32 | 517.67 | -9.5% |
| Fair Value | 463.80 - 463.80 | 463.80 | -18.91% |
| P/E | 749.78 - 1,278.83 | 971.28 | 69.8% |
| EV/EBITDA | 508.58 - 651.97 | 557.99 | -2.4% |
| EPV | 218.64 - 267.54 | 243.09 | -57.5% |
| DDM - Stable | 150.92 - 296.83 | 223.88 | -60.9% |
| DDM - Multi | 204.82 - 319.93 | 250.28 | -56.2% |
| Market Cap (mil) | 24,851.23 |
| Beta | 0.65 |
| Outstanding shares (mil) | 43.45 |
| Enterprise Value (mil) | 24,061.44 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.18% |
| Cost of Debt | 7.04% |
| WACC | 16.14% |