As of 2025-07-06, the Intrinsic Value of MM Forgings Ltd (MMFL.NS) is 264.86 INR. This MMFL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 376.00 INR, the upside of MM Forgings Ltd is -29.60%.
The range of the Intrinsic Value is 204.31 - 354.88 INR
Based on its market price of 376.00 INR and our intrinsic valuation, MM Forgings Ltd (MMFL.NS) is overvalued by 29.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 204.31 - 354.88 | 264.86 | -29.6% |
| DCF (Growth 10y) | 285.67 - 454.71 | 354.48 | -5.7% |
| DCF (EBITDA 5y) | 669.43 - 991.79 | 809.19 | 115.2% |
| DCF (EBITDA 10y) | 591.59 - 924.31 | 733.73 | 95.1% |
| Fair Value | 631.02 - 631.02 | 631.02 | 67.82% |
| P/E | 395.78 - 676.46 | 513.42 | 36.5% |
| EV/EBITDA | 395.05 - 698.23 | 566.37 | 50.6% |
| EPV | 29.83 - 71.29 | 50.56 | -86.6% |
| DDM - Stable | 90.37 - 160.43 | 125.40 | -66.6% |
| DDM - Multi | 162.32 - 225.94 | 189.06 | -49.7% |
| Market Cap (mil) | 18,153.28 |
| Beta | 1.58 |
| Outstanding shares (mil) | 48.28 |
| Enterprise Value (mil) | 26,495.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.86% |
| Cost of Debt | 7.90% |
| WACC | 15.06% |