Maris Spinners Intrinsic Value
Maris Spinners (MARIS) median intrinsic value is ₹58.42 from 4 valuation models (range ₹23–₹73), vs current price ₹29.21 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Analyse Maris Spinners shareholding analysis to track promoter, FII and institutional holdings.
MARIS Valuation Methods Summary — DCF, Graham Number & P/E
Maris Spinners intrinsic value across 4 models vs current price ₹29.21 — upside/downside and value range per method. Read MARIS dividend growth for the complete payout history and dividend yield track record.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹22.50 | ₹20.25 - ₹24.75 | -23.0% | Book Value/Share: ₹22.50, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹58.42 | ₹52.58 - ₹64.26 | +100.0% | Revenue/Share: ₹210.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹52.50 | ₹47.25 - ₹57.75 | +79.7% | EBITDA: ₹7.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹73.03 | ₹58.42 - ₹87.64 | +150.0% | CF Growth: 15.0%, Discount: 15% |
MARIS Intrinsic Value vs Market Price — All Valuation Models
Maris Spinners fair value range ₹23–₹73 vs current market price ₹29.21 across 4 valuation models. For current market price and key ratios, visit Maris Spinners share price chart.
MARIS Intrinsic Value Analysis — Undervalued or Overvalued?
Maris Spinners median intrinsic value ₹58.42, current price ₹29.21 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of MARIS?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Maris Spinners (MARIS) is ₹58.42 (median value). With the current market price of ₹29.21, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹22.50 to ₹73.03, indicating ₹22.50 - ₹73.03.
Is MARIS undervalued or overvalued?
Based on our multi-method analysis, Maris Spinners (MARIS) appears to be trading below calculated value by approximately 100.0%.
MARIS Financial Health — Key Ratios vs Industry Benchmarks
Maris Spinners 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 | 1.72 | Industry Standard: 2.0+ | Above 1.5 | Measures short-term liquidity capacity |
| Return on Equity | -11.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 4.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.35x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
MARIS Cash Flow Quality — Operating & Free Cash Flow
Maris Spinners 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 | ₹15 Cr | ₹15 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹4 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹25 Cr | ₹10 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹43 Cr | ₹33 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹1 Cr | ₹-2 Cr | Positive Operating Cash Flow | 6/10 |