As of 2026-06-10, the Intrinsic Value of Madhav Infra Projects Ltd (539894.BO) is 25.66 INR. This 539894.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.46 INR, the upside of Madhav Infra Projects Ltd is 203.30%.
The range of the Intrinsic Value is 20.05 - 35.19 INR
Based on its market price of 8.46 INR and our intrinsic valuation, Madhav Infra Projects Ltd (539894.BO) is undervalued by 203.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.05 - 35.19 | 25.66 | 203.3% |
| DCF (Growth 10y) | 39.04 - 66.13 | 49.13 | 480.8% |
| DCF (EBITDA 5y) | 24.64 - 38.80 | 31.49 | 272.2% |
| DCF (EBITDA 10y) | 39.16 - 60.36 | 48.98 | 479.0% |
| Fair Value | 25.97 - 25.97 | 25.97 | 207.01% |
| P/E | 8.80 - 21.24 | 13.91 | 64.4% |
| EV/EBITDA | 9.61 - 18.77 | 13.01 | 53.8% |
| EPV | 9.58 - 13.14 | 11.36 | 34.3% |
| DDM - Stable | 6.02 - 13.31 | 9.67 | 14.3% |
| DDM - Multi | 19.60 - 34.20 | 24.97 | 195.1% |
| Market Cap (mil) | 2,280.65 |
| Beta | 0.65 |
| Outstanding shares (mil) | 269.58 |
| Enterprise Value (mil) | 3,304.69 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.55% |
| Cost of Debt | 11.71% |
| WACC | 10.61% |