Mayur Uniquoters Intrinsic Value
Mayur Uniquoters (MAYURUNIQ) median intrinsic value is ₹1014.51 from 9 valuation models (range ₹350–₹1577), vs current price ₹788.65 — +28.6% upside (Trading Below Calculated Value), margin of safety 22.3%. Read MAYURUNIQ dividend history for the complete payout history and dividend yield track record.
MAYURUNIQ Valuation Methods Summary — DCF, Graham Number & P/E
Mayur Uniquoters intrinsic value across 9 models vs current price ₹788.65 — upside/downside and value range per method. For current market price and key ratios, visit MAYURUNIQ stock price BSE.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹1368.00 | ₹1094.40 - ₹1641.60 | +73.5% | EPS: ₹54.72, Sector P/E: 25x |
| Book Value Method | asset | ₹1287.50 | ₹1158.75 - ₹1416.25 | +63.3% | Book Value/Share: ₹515.00, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹755.45 | ₹679.91 - ₹831.00 | -4.2% | Revenue/Share: ₹503.64, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹1577.30 | ₹1419.57 - ₹1735.03 | +100.0% | EBITDA: ₹356.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹969.36 | ₹775.49 - ₹1163.23 | +22.9% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹350.21 | ₹315.19 - ₹385.23 | -55.6% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹1014.51 | ₹913.06 - ₹1115.96 | +28.6% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹1577.30 | ₹1419.57 - ₹1735.03 | +100.0% | ROE: 20.8%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹796.28 | ₹716.65 - ₹875.91 | +1.0% | EPS: ₹54.72, BVPS: ₹515.00 |
MAYURUNIQ Intrinsic Value vs Market Price — All Valuation Models
Mayur Uniquoters fair value range ₹350–₹1577 vs current market price ₹788.65 across 9 valuation models. Analyse Mayur Uniquoters shareholding analysis to track promoter, FII and institutional holdings.
MAYURUNIQ Intrinsic Value Analysis — Undervalued or Overvalued?
Mayur Uniquoters median intrinsic value ₹1014.51, current price ₹788.65 — Trading Below Calculated Value by 28.6%, margin of safety 22.3%.
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 ₹1014.51 (median value). With the current market price of ₹788.65, this represents a +28.6% variance from our estimated fair value.
The valuation range spans from ₹350.21 to ₹1577.30, indicating ₹350.21 - ₹1577.30.
Is MAYURUNIQ undervalued or overvalued?
Based on our multi-method analysis, Mayur Uniquoters (MAYURUNIQ) appears to be trading below calculated value by approximately 28.6%.
MAYURUNIQ Financial Health — Key Ratios vs Industry Benchmarks
Mayur Uniquoters 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 | 49.35 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 20.8% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 31.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.88x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
MAYURUNIQ Cash Flow Quality — Operating & Free Cash Flow
Mayur Uniquoters 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 | ₹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 |