Madhav Infra Projects Intrinsic Value
Madhav Infra Projects intrinsic value. Madhav Infra Projects (MADHAVIPL) median intrinsic value is ₹14.70 from 9 valuation models (range ₹11–₹22), vs current price ₹7.35 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Read MADHAVIPL dividend history for the complete payout history and dividend yield track record.
MADHAVIPL Valuation Methods Summary — DCF, Graham Number & P/E
Madhav Infra Projects intrinsic value across 9 models vs current price ₹7.35 — upside/downside and value range per method. For current market price and key ratios, visit MADHAVIPL share price screener.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹20.64 | ₹16.51 - ₹24.77 | +180.8% | EPS: ₹1.72, Sector P/E: 12x |
| Book Value Method | asset | ₹18.38 | ₹16.54 - ₹20.22 | +150.1% | Book Value/Share: ₹89.26, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹14.70 | ₹13.23 - ₹16.17 | +100.0% | Revenue/Share: ₹379.26, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹14.70 | ₹13.23 - ₹16.17 | +100.0% | EBITDA: ₹92.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹18.38 | ₹14.70 - ₹22.06 | +150.1% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹11.01 | ₹9.91 - ₹12.11 | +49.8% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹14.17 | ₹12.75 - ₹15.59 | +92.8% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹14.70 | ₹13.23 - ₹16.17 | +100.0% | ROE: 19.9%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹22.05 | ₹19.85 - ₹24.26 | +200.0% | EPS: ₹1.72, BVPS: ₹89.26 |
MADHAVIPL Intrinsic Value vs Market Price — All Valuation Models
Madhav Infra Projects fair value range ₹11–₹22 vs current market price ₹7.35 across 9 valuation models. Compare with MADHAVIPL DCF valuation to assess whether the stock is under or overvalued.
MADHAVIPL Intrinsic Value Analysis — Undervalued or Overvalued?
Madhav Infra Projects median intrinsic value ₹14.70, current price ₹7.35 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of MADHAVIPL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Madhav Infra Projects (MADHAVIPL) is ₹14.70 (median value). With the current market price of ₹7.35, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹11.01 to ₹22.05, indicating ₹11.01 - ₹22.05.
Is MADHAVIPL undervalued or overvalued?
Based on our multi-method analysis, Madhav Infra Projects (MADHAVIPL) appears to be trading below calculated value by approximately 100.0%.
MADHAVIPL Financial Health — Key Ratios vs Industry Benchmarks
Madhav Infra Projects financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 3.50 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 19.9% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 8.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.69x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
MADHAVIPL Cash Flow Quality — Operating & Free Cash Flow
Madhav Infra Projects operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2026 | ₹32 Cr | ₹17 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹75 Cr | ₹63 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹65 Cr | ₹63 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹73 Cr | ₹64 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-8 Cr | ₹-8 Cr | Negative Cash Flow | 3/10 |