Maris Spinners Intrinsic Value
Maris Spinners intrinsic value. Maris Spinners (MARIS) median intrinsic value is ₹41.49 from 9 valuation models (range ₹22–₹92), vs current price ₹36.84 — +12.6% upside (Trading Below Median Value), margin of safety 11.2%. For current market price and key ratios, visit Maris Spinners share price chart.
MARIS Valuation Methods Summary — DCF, Graham Number & P/E
Maris Spinners intrinsic value across 9 models vs current price ₹36.84 — upside/downside and value range per method. Compare with Maris Spinners value estimation to assess whether the stock is under or overvalued.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹40.80 | ₹32.64 - ₹48.96 | +10.7% | EPS: ₹3.40, Sector P/E: 12x |
| Book Value Method | asset | ₹22.50 | ₹20.25 - ₹24.75 | -38.9% | Book Value/Share: ₹22.50, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹73.68 | ₹66.31 - ₹81.05 | +100.0% | Revenue/Share: ₹231.25, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹73.68 | ₹66.31 - ₹81.05 | +100.0% | EBITDA: ₹19.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹92.10 | ₹73.68 - ₹110.52 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹21.76 | ₹19.58 - ₹23.94 | -40.9% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹27.93 | ₹25.14 - ₹30.72 | -24.2% | Revenue Growth: 5.4%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹52.50 | ₹47.25 - ₹57.75 | +42.5% | ROE: 16.7%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹41.49 | ₹37.34 - ₹45.64 | +12.6% | EPS: ₹3.40, BVPS: ₹22.50 |
MARIS Intrinsic Value vs Market Price — All Valuation Models
Maris Spinners fair value range ₹22–₹92 vs current market price ₹36.84 across 9 valuation models. Read MARIS dividend growth for the complete payout history and dividend yield track record.
MARIS Intrinsic Value Analysis — Undervalued or Overvalued?
Maris Spinners median intrinsic value ₹41.49, current price ₹36.84 — Trading Below Median Value by 12.6%, margin of safety 11.2%.
What is the intrinsic value of MARIS?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Maris Spinners (MARIS) is ₹41.49 (median value). With the current market price of ₹36.84, this represents a +12.6% variance from our estimated fair value.
The valuation range spans from ₹21.76 to ₹92.10, indicating ₹21.76 - ₹92.10.
Is MARIS undervalued or overvalued?
Based on our multi-method analysis, Maris Spinners (MARIS) appears to be trading below median value by approximately 12.6%.
MARIS Financial Health — Key Ratios vs Industry Benchmarks
Maris Spinners 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 | 1.72 | Industry Standard: 2.0+ | Above 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 16.7% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.49x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
MARIS Cash Flow Quality — Operating & Free Cash Flow
Maris Spinners 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 | ₹21 Cr | ₹21 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹9 Cr | ₹9 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹4 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹25 Cr | ₹10 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹43 Cr | ₹33 Cr | Positive Free Cash Flow | 8/10 |