Mahanagar Gas Intrinsic Value
Mahanagar Gas (MGL) median intrinsic value is ₹884.85 from 9 valuation models (range ₹496–₹1929), vs current price ₹1146.00 — -22.8% downside (Trading Above Calculated Value), margin of safety -29.5%. For current market price and key ratios, visit MGL stock live price.
MGL Valuation Methods Summary — DCF, Graham Number & P/E
Mahanagar Gas intrinsic value across 9 models vs current price ₹1146.00 — upside/downside and value range per method. Also explore MGL price trends to track price trends across different timeframes.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹929.76 | ₹743.81 - ₹1115.71 | -18.9% | EPS: ₹77.48, Sector P/E: 12x |
| Book Value Method | asset | ₹595.45 | ₹535.91 - ₹655.00 | -48.0% | Book Value/Share: ₹595.45, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹672.00 | ₹604.80 - ₹739.20 | -41.4% | Revenue/Share: ₹840.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹884.85 | ₹796.37 - ₹973.34 | -22.8% | EBITDA: ₹1460.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1929.11 | ₹1543.29 - ₹2314.93 | +68.3% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹495.87 | ₹446.28 - ₹545.46 | -56.7% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹638.44 | ₹574.60 - ₹702.28 | -44.3% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹926.06 | ₹833.45 - ₹1018.67 | -19.2% | ROE: 13.0%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹1018.85 | ₹916.97 - ₹1120.74 | -11.1% | EPS: ₹77.48, BVPS: ₹595.45 |
MGL Intrinsic Value vs Market Price — All Valuation Models
Mahanagar Gas fair value range ₹496–₹1929 vs current market price ₹1146.00 across 9 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 ₹884.85, current price ₹1146.00 — Trading Above Calculated Value by 22.8%, margin of safety -29.5%.
What is the intrinsic value of MGL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Mahanagar Gas (MGL) is ₹884.85 (median value). With the current market price of ₹1146.00, this represents a -22.8% variance from our estimated fair value.
The valuation range spans from ₹495.87 to ₹1929.11, indicating ₹495.87 - ₹1929.11.
Is MGL undervalued or overvalued?
Based on our multi-method analysis, Mahanagar Gas (MGL) appears to be trading above calculated value by approximately 22.8%.
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 | 3.88 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 13.0% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 16.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.01x | Industry Standard: 1.0x+ | Above 1.0x | 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 2025 | ₹1,406 Cr | ₹880 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 |