Motherson Sumi Wiring Intrinsic Value
MSUMI Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹15.35 | ₹12.28 - ₹18.42 | -70.0% | EPS: ₹1.20, Sector P/E: 12x |
| Book Value Method | asset | ₹38.42 | ₹34.58 - ₹42.26 | -24.9% | Book Value/Share: ₹38.42, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹102.32 | ₹92.09 - ₹112.55 | +100.0% | Revenue/Share: ₹227.83, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹102.32 | ₹92.09 - ₹112.55 | +100.0% | EBITDA: ₹1037.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹112.17 | ₹89.74 - ₹134.60 | +119.3% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹15.35 | ₹13.81 - ₹16.89 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹15.35 | ₹13.81 - ₹16.89 | -70.0% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹102.32 | ₹92.09 - ₹112.55 | +100.0% | ROE: 36.1%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹32.21 | ₹28.99 - ₹35.43 | -37.0% | EPS: ₹1.20, BVPS: ₹38.42 |
Want to compare with current market value? Check MSUMI share price latest .
Valuation Comparison Chart
MSUMI Intrinsic Value Analysis
What is the intrinsic value of MSUMI?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Motherson Sumi Wiring (MSUMI) is ₹38.42 (median value). With the current market price of ₹51.16, this represents a -24.9% variance from our estimated fair value.
The valuation range spans from ₹15.35 to ₹112.17, indicating ₹15.35 - ₹112.17.
Is MSUMI undervalued or overvalued?
Based on our multi-method analysis, Motherson Sumi Wiring (MSUMI) appears to be trading above calculated value by approximately 24.9%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 12.74 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 2.20 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 36.1% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 10.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.70x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Motherson Sumi Wiring
Additional stock information and data for MSUMI
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹365 Cr | ₹335 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹791 Cr | ₹687 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹224 Cr | ₹127 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹501 Cr | ₹451 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹11 Cr | ₹-3 Cr | Positive Operating Cash Flow | 6/10 |