As of 2025-05-28, the Intrinsic Value of Munjal Auto Industries Ltd (MUNJALAU.NS) is 86.46 INR. This MUNJALAU.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 85.40 INR, the upside of Munjal Auto Industries Ltd is 1.20%.
The range of the Intrinsic Value is 68.70 - 113.01 INR
Based on its market price of 85.40 INR and our intrinsic valuation, Munjal Auto Industries Ltd (MUNJALAU.NS) is undervalued by 1.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.70 - 113.01 | 86.46 | 1.2% |
| DCF (Growth 10y) | 96.89 - 148.57 | 117.86 | 38.0% |
| DCF (EBITDA 5y) | 146.78 - 252.79 | 192.17 | 125.0% |
| DCF (EBITDA 10y) | 149.10 - 255.09 | 193.39 | 126.5% |
| Fair Value | 113.12 - 113.12 | 113.12 | 32.45% |
| P/E | 108.86 - 125.41 | 116.81 | 36.8% |
| EV/EBITDA | 92.58 - 170.04 | 119.71 | 40.2% |
| EPV | 23.39 - 34.67 | 29.03 | -66.0% |
| DDM - Stable | 17.53 - 31.53 | 24.53 | -71.3% |
| DDM - Multi | 72.16 - 98.60 | 83.22 | -2.6% |
| Market Cap (mil) | 8,540.00 |
| Beta | 1.23 |
| Outstanding shares (mil) | 100.00 |
| Enterprise Value (mil) | 11,474.85 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.49% |
| Cost of Debt | 9.71% |
| WACC | 15.42% |