Motherson Sumi Wiring Intrinsic Value
Motherson Sumi Wiring (MSUMI) median intrinsic value is ₹32.61 from 10 valuation models (range ₹12–₹100), vs current price ₹40.11 — -18.7% downside (Trading Above Median Value), margin of safety -23.0%. For current market price and key ratios, visit Motherson Sumi Wiring stock price NSE.
MSUMI Valuation Methods Summary — DCF, Graham Number & P/E
Motherson Sumi Wiring intrinsic value across 10 models vs current price ₹40.11 — upside/downside and value range per method. Read Motherson Sumi Wiring dividend policy for the complete payout history and dividend yield track record.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹12.03 | ₹9.62 - ₹14.44 | -70.0% | EPS: ₹0.94, Sector P/E: 12x |
| Book Value Method | asset | ₹32.61 | ₹29.35 - ₹35.87 | -18.7% | Book Value/Share: ₹32.61, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹80.22 | ₹72.20 - ₹88.24 | +100.0% | Revenue/Share: ₹173.18, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹80.22 | ₹72.20 - ₹88.24 | +100.0% | EBITDA: ₹1064.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹100.28 | ₹80.22 - ₹120.34 | +150.0% | CF Growth: 11.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹12.03 | ₹10.83 - ₹13.23 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹12.03 | ₹10.83 - ₹13.23 | -70.0% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹80.22 | ₹72.20 - ₹88.24 | +100.0% | ROE: 28.9%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹26.26 | ₹23.63 - ₹28.89 | -34.5% | EPS: ₹0.94, BVPS: ₹32.61 |
| Dividend Yield Method | dividend | ₹16.57 | ₹14.91 - ₹18.23 | -58.7% | DPS: ₹0.58, Target Yield: 3.5% |
MSUMI Intrinsic Value vs Market Price — All Valuation Models
Motherson Sumi Wiring fair value range ₹12–₹100 vs current market price ₹40.11 across 10 valuation models. Analyse MSUMI shareholder distribution to track promoter, FII and institutional holdings.
MSUMI Intrinsic Value Analysis — Undervalued or Overvalued?
Motherson Sumi Wiring median intrinsic value ₹32.61, current price ₹40.11 — Trading Above Median Value by 18.7%, margin of safety -23.0%.
What is the intrinsic value of MSUMI?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Motherson Sumi Wiring (MSUMI) is ₹32.61 (median value). With the current market price of ₹40.11, this represents a -18.7% variance from our estimated fair value.
The valuation range spans from ₹12.03 to ₹100.28, indicating ₹12.03 - ₹100.28.
Is MSUMI undervalued or overvalued?
Based on our multi-method analysis, Motherson Sumi Wiring (MSUMI) appears to be trading above median value by approximately 18.7%.
MSUMI Financial Health — Key Ratios vs Industry Benchmarks
Motherson Sumi Wiring 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 | 16.63 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 28.9% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 9.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.42x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
MSUMI Cash Flow Quality — Operating & Free Cash Flow
Motherson Sumi Wiring 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 2026 | ₹761 Cr | ₹661 Cr | Positive Free Cash Flow | 8/10 |
| 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 |