Maris Spinners Intrinsic Value
Maris Spinners (MARIS) median intrinsic value is ₹59.98 from 4 valuation models (range ₹25–₹75), vs current price ₹29.99 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Browse Maris Spinners financial data for revenue, profit, balance sheet and cash flow data.
MARIS Valuation Methods Summary — DCF, Graham Number & P/E
Maris Spinners intrinsic value across 4 models vs current price ₹29.99 — upside/downside and value range per method. For current market price and key ratios, visit Maris Spinners share price chart.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹25.00 | ₹22.50 - ₹27.50 | -16.6% | Book Value/Share: ₹25.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹59.98 | ₹53.98 - ₹65.98 | +100.0% | Revenue/Share: ₹221.25, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹59.98 | ₹53.98 - ₹65.98 | +100.0% | EBITDA: ₹16.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹74.97 | ₹59.98 - ₹89.96 | +150.0% | CF Growth: 15.0%, Discount: 15% |
MARIS Intrinsic Value vs Market Price — All Valuation Models
Maris Spinners fair value range ₹25–₹75 vs current market price ₹29.99 across 4 valuation models. Also explore MARIS share price history to track price trends across different timeframes.
MARIS Intrinsic Value Analysis — Undervalued or Overvalued?
Maris Spinners median intrinsic value ₹59.98, current price ₹29.99 — 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 ₹59.98 (median value). With the current market price of ₹29.99, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹25.00 to ₹74.97, indicating ₹25.00 - ₹74.97.
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 | 1.39 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Operating Margin | 4.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.36x | 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 |