MBLINFRA.NS Intrinsic
Value
What is the intrinsic value of MBLINFRA.NS?
As of 2025-05-08, the Intrinsic Value of MBL Infrastructures Ltd (MBLINFRA.NS) is
83.92 INR. This MBLINFRA.NS valuation is based on the model Peter Lynch Fair Value.
With the current market price of 39.99 INR, the upside of MBL Infrastructures Ltd is
109.86%.
Is MBLINFRA.NS undervalued or overvalued?
Based on its market price of 39.99 INR and our intrinsic valuation, MBL Infrastructures Ltd (MBLINFRA.NS) is undervalued by 109.86%.
83.92 INR
Intrinsic Value
MBLINFRA.NS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
(409.58) - (220.53) |
(275.32) |
-788.5% |
DCF (Growth 10y) |
(220.11) - (379.46) |
(266.73) |
-767.0% |
DCF (EBITDA 5y) |
(183.71) - (246.80) |
(1,234.50) |
-123450.0% |
DCF (EBITDA 10y) |
(194.25) - (253.24) |
(1,234.50) |
-123450.0% |
Fair Value |
83.92 - 83.92 |
83.92 |
109.86% |
P/E |
167.17 - 339.71 |
276.52 |
591.5% |
EV/EBITDA |
(61.50) - (49.67) |
(59.45) |
-248.7% |
EPV |
(63.47) - (60.48) |
(61.97) |
-255.0% |
DDM - Stable |
66.38 - 166.38 |
116.38 |
191.0% |
DDM - Multi |
(7.46) - (15.31) |
(10.11) |
-125.3% |
MBLINFRA.NS Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
4,899.97 |
Beta |
1.44 |
Outstanding shares (mil) |
122.53 |
Enterprise Value (mil) |
14,034.27 |
Market risk premium |
8.31% |
Cost of Equity |
17.39% |
Cost of Debt |
7.00% |
WACC |
8.88% |