Madhav Marble & Granites Intrinsic Value
MADHAV Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹98.88 | ₹88.99 - ₹108.77 | +150.0% | Book Value/Share: ₹131.11, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹53.33 | ₹48.00 - ₹58.66 | +34.8% | Revenue/Share: ₹35.56, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹47.06 | ₹42.35 - ₹51.77 | +19.0% | EBITDA: ₹4.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹20.63 | ₹16.50 - ₹24.76 | -47.8% | CF Growth: 5.0%, Discount: 15% |
Want to compare with current market value? Check MADHAV share price latest .
Valuation Comparison Chart
MADHAV Intrinsic Value Analysis
What is the intrinsic value of MADHAV?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Madhav Marble & Granites (MADHAV) is ₹53.33 (median value). With the current market price of ₹39.55, this represents a +34.8% variance from our estimated fair value.
The valuation range spans from ₹20.63 to ₹98.88, indicating ₹20.63 - ₹98.88.
Is MADHAV undervalued or overvalued?
Based on our multi-method analysis, Madhav Marble & Granites (MADHAV) appears to be trading below calculated value by approximately 34.8%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 11.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.18 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Operating Margin | -11.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.23x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Madhav Marble & Granites
Additional stock information and data for MADHAV
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹2 Cr | ₹2 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹-6 Cr | ₹-6 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹23 Cr | ₹21 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹21 Cr | ₹19 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹8 Cr | ₹8 Cr | Positive Free Cash Flow | 8/10 |