As of 2026-04-02, the Intrinsic Value of MMTC Ltd (MMTC.NS) is 1.22 INR. This MMTC.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 55.18 INR, the upside of MMTC Ltd is -97.80%.
The range of the Intrinsic Value is 2.03 - 0.25 INR
Based on its market price of 55.18 INR and our intrinsic valuation, MMTC Ltd (MMTC.NS) is overvalued by 97.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (17.86) - (3.25) | (7.96) | -114.4% |
| DCF (Growth 10y) | (2.84) - (14.55) | (6.67) | -112.1% |
| DCF (EBITDA 5y) | 2.03 - 0.25 | 1.22 | -97.8% |
| DCF (EBITDA 10y) | (0.08) - (2.85) | (1,234.50) | -123450.0% |
| Fair Value | 43.93 - 43.93 | 43.93 | -20.39% |
| P/E | 4.99 - 21.19 | 12.43 | -77.5% |
| EV/EBITDA | 14.65 - 15.85 | 15.38 | -72.1% |
| EPV | 6.11 - 4.07 | 5.09 | -90.8% |
| DDM - Stable | 10.43 - 25.15 | 17.79 | -67.8% |
| DDM - Multi | 3.62 - 6.89 | 4.76 | -91.4% |
| Market Cap (mil) | 82,770.00 |
| Beta | 1.55 |
| Outstanding shares (mil) | 1,500.00 |
| Enterprise Value (mil) | 65,026.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.04% |
| Cost of Debt | 10.36% |
| WACC | 11.80% |