What is the intrinsic value of MRO-TEK.NS?

As of 2025-07-11, the Intrinsic Value of MRO-TEK Reality Ltd (MRO-TEK.NS) is 84.00 INR. This MRO-TEK.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 61.54 INR, the upside of MRO-TEK Reality Ltd is 36.50%.

The range of the Intrinsic Value is 56.82 - 105.37 INR

Is MRO-TEK.NS undervalued or overvalued?

Based on its market price of 61.54 INR and our intrinsic valuation, MRO-TEK Reality Ltd (MRO-TEK.NS) is undervalued by 36.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(20.17) - 5.32	(10.50)	-117.1%
DCF (Growth 10y)	(13.09) - 12.30	(3.34)	-105.4%
DCF (EBITDA 5y)	56.82 - 105.37	84.00	36.5%
DCF (EBITDA 10y)	39.06 - 87.57	64.23	4.4%
Fair Value	43.56 - 43.56	43.56	-29.22%
P/E	56.14 - 75.21	65.08	5.8%
EV/EBITDA	32.99 - 324.72	168.93	174.5%
EPV	116.83 - 155.28	136.05	121.1%
DDM - Stable	8.29 - 17.39	12.84	-79.1%
DDM - Multi	15.97 - 26.49	19.96	-67.6%