Mayur Leather Products Intrinsic Value
Mayur Leather Products (MAYUR) median intrinsic value is ₹40.58 from 9 valuation models (range ₹10–₹61), vs current price ₹20.29 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Browse MAYUR balance sheet details for revenue, profit, balance sheet and cash flow data.
MAYUR Valuation Methods Summary — DCF, Graham Number & P/E
Mayur Leather Products intrinsic value across 9 models vs current price ₹20.29 — upside/downside and value range per method. For current market price and key ratios, visit MAYUR stock price BSE.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹60.87 | ₹48.70 - ₹73.04 | +200.0% | EPS: ₹5.20, Sector P/E: 25x |
| Book Value Method | asset | ₹12.50 | ₹11.25 - ₹13.75 | -38.4% | Book Value/Share: ₹5.00, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹15.00 | ₹13.50 - ₹16.50 | -26.1% | Revenue/Share: ₹10.00, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹40.58 | ₹36.52 - ₹44.64 | +100.0% | EBITDA: ₹4.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹50.72 | ₹40.58 - ₹60.86 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹33.28 | ₹29.95 - ₹36.61 | +64.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹60.87 | ₹54.78 - ₹66.96 | +200.0% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹40.58 | ₹36.52 - ₹44.64 | +100.0% | ROE: 200.0%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹10.00 | ₹9.00 - ₹11.00 | -50.7% | EPS: ₹5.20, BVPS: ₹5.00 |
MAYUR Intrinsic Value vs Market Price — All Valuation Models
Mayur Leather Products fair value range ₹10–₹61 vs current market price ₹20.29 across 9 valuation models. Also explore MAYUR share price history to track price trends across different timeframes.
MAYUR Intrinsic Value Analysis — Undervalued or Overvalued?
Mayur Leather Products median intrinsic value ₹40.58, current price ₹20.29 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of MAYUR?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Mayur Leather Products (MAYUR) is ₹40.58 (median value). With the current market price of ₹20.29, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹10.00 to ₹60.87, indicating ₹10.00 - ₹60.87.
Is MAYUR undervalued or overvalued?
Based on our multi-method analysis, Mayur Leather Products (MAYUR) appears to be trading below calculated value by approximately 100.0%.
MAYUR Financial Health — Key Ratios vs Industry Benchmarks
Mayur Leather Products 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 | 0.75 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 200.0% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Asset Turnover Ratio | 0.31x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
MAYUR Cash Flow Quality — Operating & Free Cash Flow
Mayur Leather Products 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 Cr | ₹-1 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹3 Cr | ₹3 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |