Mayur Uniquoters Intrinsic Value
MAYURUNIQ Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹940.00 | ₹752.00 - ₹1128.00 | +96.6% | EPS: ₹37.60, Sector P/E: 25x |
| Book Value Method | asset | ₹1086.36 | ₹977.72 - ₹1195.00 | +127.2% | Book Value/Share: ₹434.55, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹690.00 | ₹621.00 - ₹759.00 | +44.3% | Revenue/Share: ₹460.00, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹956.40 | ₹860.76 - ₹1052.04 | +100.0% | EBITDA: ₹252.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹969.36 | ₹775.49 - ₹1163.23 | +102.7% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹240.64 | ₹216.58 - ₹264.70 | -49.7% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹697.10 | ₹627.39 - ₹766.81 | +45.8% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹956.40 | ₹860.76 - ₹1052.04 | +100.0% | ROE: 17.2%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹606.32 | ₹545.69 - ₹666.95 | +26.8% | EPS: ₹37.60, BVPS: ₹434.55 |
Want to compare with current market value? Check MAYURUNIQ share price latest .
Valuation Comparison Chart
MAYURUNIQ Intrinsic Value Analysis
What is the intrinsic value of MAYURUNIQ?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Mayur Uniquoters (MAYURUNIQ) is ₹940.00 (median value). With the current market price of ₹478.20, this represents a +96.6% variance from our estimated fair value.
The valuation range spans from ₹240.64 to ₹1086.36, indicating ₹240.64 - ₹1086.36.
Is MAYURUNIQ undervalued or overvalued?
Based on our multi-method analysis, Mayur Uniquoters (MAYURUNIQ) appears to be trading below calculated value by approximately 96.6%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 56.17 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.10 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 17.2% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 21.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.96x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Mayur Uniquoters
Additional stock information and data for MAYURUNIQ
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹157 Cr | ₹123 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹113 Cr | ₹74 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹121 Cr | ₹105 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹13 Cr | ₹13 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹55 Cr | ₹45 Cr | Positive Free Cash Flow | 8/10 |