Madhav Marble & Granites Intrinsic Value
Madhav Marble & Granites (MADHAV) median intrinsic value is ₹53.33 from 4 valuation models (range ₹21–₹91), vs current price ₹36.31 — +46.9% upside (Trading Below Calculated Value), margin of safety 31.9%. Also explore MADHAV price trends to track price trends across different timeframes.
MADHAV Valuation Methods Summary — DCF, Graham Number & P/E
Madhav Marble & Granites intrinsic value across 4 models vs current price ₹36.31 — upside/downside and value range per method. Browse MADHAV income statement for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹90.78 | ₹81.70 - ₹99.86 | +150.0% | Book Value/Share: ₹131.11, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹53.33 | ₹48.00 - ₹58.66 | +46.9% | Revenue/Share: ₹35.56, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹53.33 | ₹48.00 - ₹58.66 | +46.9% | EBITDA: ₹4.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹20.63 | ₹16.50 - ₹24.76 | -43.2% | CF Growth: 5.0%, Discount: 15% |
MADHAV Intrinsic Value vs Market Price — All Valuation Models
Madhav Marble & Granites fair value range ₹21–₹91 vs current market price ₹36.31 across 4 valuation models. For current market price and key ratios, visit Madhav Marble & Granites share price screener.
MADHAV Intrinsic Value Analysis — Undervalued or Overvalued?
Madhav Marble & Granites median intrinsic value ₹53.33, current price ₹36.31 — Trading Below Calculated Value by 46.9%, margin of safety 31.9%.
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 ₹36.31, this represents a +46.9% variance from our estimated fair value.
The valuation range spans from ₹20.63 to ₹90.78, indicating ₹20.63 - ₹90.78.
Is MADHAV undervalued or overvalued?
Based on our multi-method analysis, Madhav Marble & Granites (MADHAV) appears to be trading below calculated value by approximately 46.9%.
MADHAV Financial Health — Key Ratios vs Industry Benchmarks
Madhav Marble & Granites 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 | 11.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| 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 |
MADHAV Cash Flow Quality — Operating & Free Cash Flow
Madhav Marble & Granites 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 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 |