Madhav Marble & Granites Intrinsic Value
Madhav Marble & Granites (MADHAV) median intrinsic value is ₹71.98 from 9 valuation models (range ₹21–₹108), vs current price ₹35.99 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit Madhav Marble & Granites share price screener.
MADHAV Valuation Methods Summary — DCF, Graham Number & P/E
Madhav Marble & Granites intrinsic value across 9 models vs current price ₹35.99 — upside/downside and value range per method. Analyse MADHAV promoter holding to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹107.97 | ₹86.38 - ₹129.56 | +200.0% | EPS: ₹6.68, Sector P/E: 25x |
| Book Value Method | asset | ₹89.98 | ₹80.98 - ₹98.98 | +150.0% | Book Value/Share: ₹131.11, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹71.98 | ₹64.78 - ₹79.18 | +100.0% | Revenue/Share: ₹62.22, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹71.98 | ₹64.78 - ₹79.18 | +100.0% | EBITDA: ₹12.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹20.63 | ₹16.50 - ₹24.76 | -42.7% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹42.75 | ₹38.48 - ₹47.03 | +18.8% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹107.97 | ₹97.17 - ₹118.77 | +200.0% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹71.98 | ₹64.78 - ₹79.18 | +100.0% | ROE: 6.8%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹107.97 | ₹97.17 - ₹118.77 | +200.0% | EPS: ₹6.68, BVPS: ₹131.11 |
MADHAV Intrinsic Value vs Market Price — All Valuation Models
Madhav Marble & Granites fair value range ₹21–₹108 vs current market price ₹35.99 across 9 valuation models. Read MADHAV dividend track record for the complete payout history and dividend yield track record.
MADHAV Intrinsic Value Analysis — Undervalued or Overvalued?
Madhav Marble & Granites median intrinsic value ₹71.98, current price ₹35.99 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of MADHAV?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Madhav Marble & Granites (MADHAV) is ₹71.98 (median value). With the current market price of ₹35.99, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹20.63 to ₹107.97, indicating ₹20.63 - ₹107.97.
Is MADHAV undervalued or overvalued?
Based on our multi-method analysis, Madhav Marble & Granites (MADHAV) appears to be trading below calculated value by approximately 100.0%.
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 |
| Return on Equity | 6.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -13.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.40x | 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 |