MPS Intrinsic Value

MPSLTD • Consumer Services
Current Stock Price
₹1878.50
Primary Intrinsic Value
₹1568.16
Market Cap
₹3193 Cr
-55.5% Downside
Median Value
₹836.35
Value Range
₹376 - ₹2071
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

MPSLTD Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹1568.16 ₹1254.53 - ₹1881.79 -16.5% EPS: ₹130.68, Sector P/E: 12x
Book Value Method asset ₹375.70 ₹338.13 - ₹413.27 -80.0% Book Value/Share: ₹281.18, P/B: 1.0x
Revenue Multiple Method revenue ₹563.55 ₹507.19 - ₹619.90 -70.0% Revenue/Share: ₹494.12, P/S: 0.8x
EBITDA Multiple Method earnings ₹1059.59 ₹953.63 - ₹1165.55 -43.6% EBITDA: ₹304.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹751.40 ₹601.12 - ₹901.68 -60.0% CF Growth: 0.5%, Discount: 15%
PEG Ratio Method growth ₹836.35 ₹752.72 - ₹919.99 -55.5% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹1076.80 ₹969.12 - ₹1184.48 -42.7% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹2070.59 ₹1863.53 - ₹2277.65 +10.2% ROE: 46.0%, P/E Multiple: 16x
Graham Defensive Method conservative ₹563.55 ₹507.19 - ₹619.90 -70.0% EPS: ₹130.68, BVPS: ₹281.18
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check MPSLTD share price latest .

Valuation Comparison Chart

MPSLTD Intrinsic Value Analysis

What is the intrinsic value of MPSLTD?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of MPS (MPSLTD) is ₹836.35 (median value). With the current market price of ₹1878.50, this represents a -55.5% variance from our estimated fair value.

The valuation range spans from ₹375.70 to ₹2070.59, indicating ₹375.70 - ₹2070.59.

Is MPSLTD undervalued or overvalued?

Based on our multi-method analysis, MPS (MPSLTD) appears to be trading above calculated value by approximately 55.5%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 5.38 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.45 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 46.0% 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 1.21x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹101 Cr ₹99 Cr Positive Free Cash Flow 8/10
March 2024 ₹118 Cr ₹118 Cr Positive Free Cash Flow 8/10
March 2023 ₹113 Cr ₹81 Cr Positive Free Cash Flow 8/10
March 2022 ₹115 Cr ₹115 Cr Positive Free Cash Flow 8/10
March 2021 ₹99 Cr ₹68 Cr Positive Free Cash Flow 8/10