As of 2025-05-05, the Intrinsic Value of Mahanagar Gas Ltd (MGL.NS) is 994.72 INR. This MGL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,359.50 INR, the upside of Mahanagar Gas Ltd is -26.80%.
The range of the Intrinsic Value is 859.02 - 1,195.04 INR
Based on its market price of 1,359.50 INR and our intrinsic valuation, Mahanagar Gas Ltd (MGL.NS) is overvalued by 26.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 859.02 - 1,195.04 | 994.72 | -26.8% |
| DCF (Growth 10y) | 990.72 - 1,330.91 | 1,129.95 | -16.9% |
| DCF (EBITDA 5y) | 1,406.50 - 2,455.20 | 1,951.97 | 43.6% |
| DCF (EBITDA 10y) | 1,326.73 - 2,210.99 | 1,757.70 | 29.3% |
| Fair Value | 2,404.56 - 2,404.56 | 2,404.56 | 76.87% |
| P/E | 1,346.91 - 1,727.34 | 1,551.19 | 14.1% |
| EV/EBITDA | 1,187.42 - 7,116.15 | 3,613.82 | 165.8% |
| EPV | 2,111.26 - 2,569.51 | 2,340.39 | 72.2% |
| DDM - Stable | 492.15 - 935.27 | 713.71 | -47.5% |
| DDM - Multi | 776.13 - 1,120.21 | 915.22 | -32.7% |
| Market Cap (mil) | 134,291.40 |
| Beta | 1.30 |
| Outstanding shares (mil) | 98.78 |
| Enterprise Value (mil) | 132,262.31 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.62% |
| Cost of Debt | 5.73% |
| WACC | 14.52% |