As of 2025-08-20, the Intrinsic Value of Mangalore Refinery and Petrochemicals Ltd (MRPL.NS) is 139.37 INR. This MRPL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 125.15 INR, the upside of Mangalore Refinery and Petrochemicals Ltd is 11.40%.
The range of the Intrinsic Value is 87.28 - 246.16 INR
Based on its market price of 125.15 INR and our intrinsic valuation, Mangalore Refinery and Petrochemicals Ltd (MRPL.NS) is undervalued by 11.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87.28 - 246.16 | 139.37 | 11.4% |
| DCF (Growth 10y) | 114.29 - 289.88 | 172.83 | 38.1% |
| DCF (EBITDA 5y) | 153.78 - 303.13 | 209.97 | 67.8% |
| DCF (EBITDA 10y) | 152.78 - 333.95 | 220.06 | 75.8% |
| Fair Value | -41.03 - -41.03 | -41.03 | -132.79% |
| P/E | (21.60) - 89.71 | 23.01 | -81.6% |
| EV/EBITDA | (2.32) - 55.68 | 28.04 | -77.6% |
| EPV | 78.04 - 169.79 | 123.91 | -1.0% |
| DDM - Stable | (6.07) - (11.63) | (8.85) | -107.1% |
| DDM - Multi | 78.45 - 122.33 | 96.02 | -23.3% |
| Market Cap (mil) | 219,337.89 |
| Beta | 1.44 |
| Outstanding shares (mil) | 1,752.60 |
| Enterprise Value (mil) | 350,457.88 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.82% |
| Cost of Debt | 14.83% |
| WACC | 14.77% |