Magnus Steel & Infra Intrinsic Value

MAGNUS • Capital Goods
Current Stock Price
₹39.32
Primary Intrinsic Value
₹69.60
Market Cap
₹11.8 Cr
+1.7% Upside
Median Value
₹40.00
Value Range
₹35 - ₹70
Assessment
Trading Near Calculated Value
Safety Margin
1.7%

MAGNUS Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹69.60 ₹55.68 - ₹83.52 +77.0% EPS: ₹5.80, Sector P/E: 12x
Revenue Multiple Method revenue ₹34.67 ₹31.20 - ₹38.14 -11.8% Revenue/Share: ₹43.33, P/S: 0.8x
EBITDA Multiple Method earnings ₹40.00 ₹36.00 - ₹44.00 +1.7% EBITDA: ₹2.00Cr, EV/EBITDA: 6x
PEG Ratio Method growth ₹37.12 ₹33.41 - ₹40.83 -5.6% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹49.88 ₹44.89 - ₹54.87 +26.9% Revenue Growth: 15.0%, Adj P/E: 8.6x
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

MAGNUS Intrinsic Value Analysis

What is the intrinsic value of MAGNUS?

Based on our comprehensive analysis using 5 different valuation methods, the estimated intrinsic value of Magnus Steel & Infra (MAGNUS) is ₹40.00 (median value). With the current market price of ₹39.32, this represents a +1.7% variance from our estimated fair value.

The valuation range spans from ₹34.67 to ₹69.60, indicating ₹34.67 - ₹69.60.

Is MAGNUS undervalued or overvalued?

Based on our multi-method analysis, Magnus Steel & Infra (MAGNUS) appears to be trading near calculated value by approximately 1.7%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 1.00 Industry Standard: 2.0+ Below 1.5 Measures short-term liquidity capacity
Debt to Equity Ratio -2.00 Industry Standard: <0.5 Below 0.5 Indicates financial leverage level
Return on Equity -200.0% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 15.0% Industry Standard: 20%+ Above 10% Indicates operational efficiency level
Asset Turnover Ratio 6.50x 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 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2024 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2023 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2022 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2021 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10