Motherson Sumi Wiring Intrinsic Value
Motherson Sumi Wiring (MSUMI) median intrinsic value is ₹32.61 from 10 valuation models (range ₹11–₹89), vs current price ₹35.67 — -8.6% downside (Trading Near Calculated Value), margin of safety -9.4%. Check MSUMI market cap trends to track the company's total market size over time.
MSUMI Valuation Methods Summary — DCF, Graham Number & P/E
Motherson Sumi Wiring intrinsic value across 10 models vs current price ₹35.67 — upside/downside and value range per method. For current market price and key ratios, visit Motherson Sumi Wiring stock price NSE.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹10.80 | ₹8.64 - ₹12.96 | -69.7% | EPS: ₹0.90, Sector P/E: 12x |
| Book Value Method | asset | ₹32.61 | ₹29.35 - ₹35.87 | -8.6% | Book Value/Share: ₹32.61, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹71.34 | ₹64.21 - ₹78.47 | +100.0% | Revenue/Share: ₹187.01, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹71.34 | ₹64.21 - ₹78.47 | +100.0% | EBITDA: ₹1083.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹89.18 | ₹71.34 - ₹107.02 | +150.0% | CF Growth: 11.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹10.70 | ₹9.63 - ₹11.77 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹10.70 | ₹9.63 - ₹11.77 | -70.0% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹71.34 | ₹64.21 - ₹78.47 | +100.0% | ROE: 29.0%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹25.70 | ₹23.13 - ₹28.27 | -28.0% | EPS: ₹0.90, BVPS: ₹32.61 |
| Dividend Yield Method | dividend | ₹16.57 | ₹14.91 - ₹18.23 | -53.5% | DPS: ₹0.58, Target Yield: 3.5% |
MSUMI Intrinsic Value vs Market Price — All Valuation Models
Motherson Sumi Wiring fair value range ₹11–₹89 vs current market price ₹35.67 across 10 valuation models. See MSUMI P/B ratio history to compare market price against book value per share.
MSUMI Intrinsic Value Analysis — Undervalued or Overvalued?
Motherson Sumi Wiring median intrinsic value ₹32.61, current price ₹35.67 — Trading Near Calculated Value by 8.6%, margin of safety -9.4%.
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 ₹35.67, this represents a -8.6% variance from our estimated fair value.
The valuation range spans from ₹10.70 to ₹89.18, indicating ₹10.70 - ₹89.18.
Is MSUMI undervalued or overvalued?
Based on our multi-method analysis, Motherson Sumi Wiring (MSUMI) appears to be trading near calculated value by approximately 8.6%.
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 | 29.0% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 8.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.61x | 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 |