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

As of 2025-05-17, the Intrinsic Value of MRO-TEK Reality Ltd (MRO-TEK.NS) is 25.97 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 -57.80%.

The range of the Intrinsic Value is 6.99 - 61.21 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 overvalued by 57.80%.

	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)	6.99 - 61.21	25.97	-57.8%
DCF (EBITDA 10y)	4.81 - 53.66	22.09	-64.1%
Fair Value	43.56 - 43.56	43.56	-29.22%
P/E	35.02 - 78.91	54.39	-11.6%
EV/EBITDA	16.54 - 212.37	90.60	47.2%
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%