As of 2025-05-16, the Intrinsic Value of MRF Ltd (MRF.NS) is 75,816.98 INR. This MRF.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 141,140.00 INR, the upside of MRF Ltd is -46.30%.
The range of the Intrinsic Value is 65,007.69 - 91,005.25 INR
Based on its market price of 141,140.00 INR and our intrinsic valuation, MRF Ltd (MRF.NS) is overvalued by 46.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 65,007.69 - 91,005.25 | 75,816.98 | -46.3% |
| DCF (Growth 10y) | 92,574.38 - 126,949.86 | 107,003.77 | -24.2% |
| DCF (EBITDA 5y) | 144,572.18 - 203,016.39 | 171,864.50 | 21.8% |
| DCF (EBITDA 10y) | 151,547.41 - 219,110.46 | 182,106.78 | 29.0% |
| Fair Value | 103,649.72 - 103,649.72 | 103,649.72 | -26.56% |
| P/E | 110,423.96 - 142,665.62 | 127,622.69 | -9.6% |
| EV/EBITDA | 93,288.67 - 125,711.53 | 108,050.63 | -23.4% |
| EPV | 34,630.28 - 41,928.10 | 38,279.25 | -72.9% |
| DDM - Stable | 19,145.36 - 34,490.54 | 26,817.92 | -81.0% |
| DDM - Multi | 51,738.21 - 73,494.42 | 60,803.30 | -56.9% |
| Market Cap (mil) | 598,433.60 |
| Beta | 1.16 |
| Outstanding shares (mil) | 4.24 |
| Enterprise Value (mil) | 632,380.30 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.81% |
| Cost of Debt | 8.78% |
| WACC | 16.34% |