Mayur Leather Products Intrinsic Value
MAYUR • Consumer Goods
Current Stock Price
₹20.47
Primary Intrinsic Value
₹61.41
Market Cap
₹8.2 Cr
+100.0%
Upside
Median Value
₹40.94
Value Range
₹10 - ₹61
Assessment
Trading Below Calculated Value
Safety Margin
50.0%
MAYUR Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹61.41 | ₹49.13 - ₹73.69 | +200.0% | EPS: ₹5.20, Sector P/E: 25x |
| Book Value Method | asset | ₹12.50 | ₹11.25 - ₹13.75 | -38.9% | Book Value/Share: ₹5.00, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹15.00 | ₹13.50 - ₹16.50 | -26.7% | Revenue/Share: ₹10.00, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹40.94 | ₹36.85 - ₹45.03 | +100.0% | EBITDA: ₹4.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹51.17 | ₹40.94 - ₹61.40 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹33.28 | ₹29.95 - ₹36.61 | +62.6% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹61.41 | ₹55.27 - ₹67.55 | +200.0% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹40.94 | ₹36.85 - ₹45.03 | +100.0% | ROE: 200.0%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹10.00 | ₹9.00 - ₹11.00 | -51.1% | EPS: ₹5.20, BVPS: ₹5.00 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
MAYUR Intrinsic Value Analysis
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 ₹40.94 (median value). With the current market price of ₹20.47, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹10.00 to ₹61.41, indicating ₹10.00 - ₹61.41.
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%.
Financial Health Analysis
| 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 |
Related Pages for Mayur Leather Products
Additional stock information and data for MAYUR
Cash Flow Quality Analysis
| 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 |