Mayur Leather Products Intrinsic Value
Mayur Leather Products (MAYUR) median intrinsic value is ₹18.75 from 7 valuation models (range ₹15–₹63), vs current price ₹22.46 — -16.5% downside (Trading Above Median Value), margin of safety -19.8%. Read MAYUR dividend growth for the complete payout history and dividend yield track record.
MAYUR Valuation Methods Summary — DCF, Graham Number & P/E
Mayur Leather Products intrinsic value across 7 models vs current price ₹22.46 — 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 | ₹63.00 | ₹50.40 - ₹75.60 | +180.5% | EPS: ₹2.52, Sector P/E: 25x |
| Book Value Method | asset | ₹18.75 | ₹16.88 - ₹20.62 | -16.5% | Book Value/Share: ₹7.50, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹15.00 | ₹13.50 - ₹16.50 | -33.2% | Revenue/Share: ₹10.00, P/S: 1.5x |
| Simple DCF (5Y) | dcf | ₹56.15 | ₹44.92 - ₹67.38 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹16.13 | ₹14.52 - ₹17.74 | -28.2% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹46.72 | ₹42.05 - ₹51.39 | +108.0% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| Graham Defensive Method | conservative | ₹15.00 | ₹13.50 - ₹16.50 | -33.2% | EPS: ₹2.52, BVPS: ₹7.50 |
MAYUR Intrinsic Value vs Market Price — All Valuation Models
Mayur Leather Products fair value range ₹15–₹63 vs current market price ₹22.46 across 7 valuation models. Analyse Mayur Leather Products ownership structure to track promoter, FII and institutional holdings.
MAYUR Intrinsic Value Analysis — Undervalued or Overvalued?
Mayur Leather Products median intrinsic value ₹18.75, current price ₹22.46 — Trading Above Median Value by 16.5%, margin of safety -19.8%.
What is the intrinsic value of MAYUR?
Based on our comprehensive analysis using 7 different valuation methods, the estimated intrinsic value of Mayur Leather Products (MAYUR) is ₹18.75 (median value). With the current market price of ₹22.46, this represents a -16.5% variance from our estimated fair value.
The valuation range spans from ₹15.00 to ₹63.00, indicating ₹15.00 - ₹63.00.
Is MAYUR undervalued or overvalued?
Based on our multi-method analysis, Mayur Leather Products (MAYUR) appears to be trading above median value by approximately 16.5%.
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 | 0.71 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Asset Turnover Ratio | 0.29x | 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 |