Mahanagar Gas Intrinsic Value
Mahanagar Gas (MGL) median intrinsic value is ₹672.65 from 10 valuation models (range ₹337–₹1144), vs current price ₹1111.40 — -39.5% downside (Trading Above Calculated Value), margin of safety -65.2%. Analyse MGL promoter holding to track promoter, FII and institutional holdings.
MGL Valuation Methods Summary — DCF, Graham Number & P/E
Mahanagar Gas intrinsic value across 10 models vs current price ₹1111.40 — upside/downside and value range per method. For current market price and key ratios, visit MGL stock price BSE.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹631.20 | ₹504.96 - ₹757.44 | -43.2% | EPS: ₹52.60, Sector P/E: 12x |
| Book Value Method | asset | ₹650.71 | ₹585.64 - ₹715.78 | -41.5% | Book Value/Share: ₹650.71, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹672.65 | ₹605.38 - ₹739.92 | -39.5% | Revenue/Share: ₹840.81, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹698.18 | ₹628.36 - ₹768.00 | -37.2% | EBITDA: ₹1152.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1143.61 | ₹914.89 - ₹1372.33 | +2.9% | CF Growth: 6.2%, Discount: 15% |
| PEG Ratio Method | growth | ₹336.64 | ₹302.98 - ₹370.30 | -69.7% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹433.42 | ₹390.08 - ₹476.76 | -61.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹555.70 | ₹500.13 - ₹611.27 | -50.0% | ROE: 8.1%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹877.56 | ₹789.80 - ₹965.32 | -21.0% | EPS: ₹52.60, BVPS: ₹650.71 |
| Dividend Yield Method | dividend | ₹857.14 | ₹771.43 - ₹942.85 | -22.9% | DPS: ₹30.00, Target Yield: 3.5% |
MGL Intrinsic Value vs Market Price — All Valuation Models
Mahanagar Gas fair value range ₹337–₹1144 vs current market price ₹1111.40 across 10 valuation models. Read MGL ex-dividend dates for the complete payout history and dividend yield track record.
MGL Intrinsic Value Analysis — Undervalued or Overvalued?
Mahanagar Gas median intrinsic value ₹672.65, current price ₹1111.40 — Trading Above Calculated Value by 39.5%, margin of safety -65.2%.
What is the intrinsic value of MGL?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Mahanagar Gas (MGL) is ₹672.65 (median value). With the current market price of ₹1111.40, this represents a -39.5% variance from our estimated fair value.
The valuation range spans from ₹336.64 to ₹1143.61, indicating ₹336.64 - ₹1143.61.
Is MGL undervalued or overvalued?
Based on our multi-method analysis, Mahanagar Gas (MGL) appears to be trading above calculated value by approximately 39.5%.
MGL Financial Health — Key Ratios vs Industry Benchmarks
Mahanagar Gas 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 | 3.16 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 8.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 13.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.93x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
MGL Cash Flow Quality — Operating & Free Cash Flow
Mahanagar Gas 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 | ₹1,162 Cr | ₹718 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹1,407 Cr | ₹881 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹1,568 Cr | ₹1,040 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹969 Cr | ₹645 Cr | Positive Free Cash Flow | 8/10 |