MRO-TEK.NS
MRO-TEK Reality Ltd
Price:  
61.54 
INR
Volume:  
41,412.00
India | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRO-TEK.NS Intrinsic Value

36.50 %
Upside

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%.

61.54 INR
Stock Price
84.00 INR
Intrinsic Value
Intrinsic Value Details

MRO-TEK.NS Intrinsic Value - Valuation Summary

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%

MRO-TEK.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,149.57
Beta 0.75
Outstanding shares (mil) 18.68
Enterprise Value (mil) 2,406.31
Market risk premium 8.31%
Cost of Equity 15.87%
Cost of Debt 11.29%
WACC 13.29%