Maruti Suzuki India Ltd
NSE:MARUTI

Watchlist Manager
Maruti Suzuki India Ltd Logo
Maruti Suzuki India Ltd
NSE:MARUTI
Watchlist
Price: 10 901.05 INR -0.5% Market Closed
Market Cap: 3.4T INR
Have any thoughts about
Maruti Suzuki India Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one MARUTI stock under the Base Case scenario is 12 036.12 INR. Compared to the current market price of 10 901.05 INR, Maruti Suzuki India Ltd is Undervalued by 9%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MARUTI Relative Value
Base Case
12 036.12 INR
Undervaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.4
P/S
P/S
Price to Sales
2.4
vs History
80
vs Industry
24
Median 3Y
2.6
Median 5Y
2.6
Industry
0.9
Forward
2.2
More Details
24.4
P/E
P/E
Price to Earnings
24.4
vs History
96
vs Industry
13
Median 3Y
32.7
Median 5Y
35.7
Industry
11.9
Forward
23.3
More Details
24.7
P/OCF
P/OCF
Price to OCF
24.7
vs History
57
vs Industry
11
Median 3Y
25.1
Median 5Y
25.2
Industry
9.3
More Details
116.5
P/FCFE
P/FCFE
Price to FCFE
116.5
vs History
4
vs Industry
6
Median 3Y
54.5
Median 5Y
49.2
Industry
13.2
More Details
3.8
P/B
P/B
Price to Book Value
3.8
vs History
85
vs Industry
13
Median 3Y
4.6
Median 5Y
4.3
Industry
1.5
More Details
2.3
EV/S
EV/S
Enterprise Value to Sales
2.3
vs History
82
vs Industry
24
Median 3Y
2.5
Median 5Y
2.6
Industry
1
Forward
2.2
More Details
7.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
7.7
vs History
96
vs Industry
25
Median 3Y
9.4
Median 5Y
9.7
Industry
4.7
More Details
16.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
16.9
vs History
96
vs Industry
13
Median 3Y
22
Median 5Y
29.9
Industry
7.1
Forward
18
More Details
23.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
23.1
vs History
98
vs Industry
13
Median 3Y
33.6
Median 5Y
44.4
Industry
9.4
Forward
21.6
More Details
24.2
EV/OCF
EV/OCF
Enterprise Value to OCF
24.2
vs History
53
vs Industry
12
Median 3Y
24.6
Median 5Y
24.7
Industry
10
More Details
98
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
98
vs History
20
vs Industry
10
Median 3Y
50.3
Median 5Y
50.3
Industry
11.1
More Details
3.5
EV/IC
EV/IC
Enterprise Value to IC
3.5
vs History
85
vs Industry
11
Median 3Y
4.3
Median 5Y
4.1
Industry
1.1
More Details

Multiples Across Competitors

MARUTI Competitors Multiples
Maruti Suzuki India Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Maruti Suzuki India Ltd
NSE:MARUTI
3.4T INR 2.4 24.4 16.9 23.1
US
Tesla Inc
NASDAQ:TSLA
1.4T USD 13.9 106 99.1 160.6
JP
Toyota Motor Corp
TSE:7203
36.4T JPY 0.8 8.5 5.9 8.4
CN
BYD Co Ltd
SZSE:002594
815.2B CNY 1.2 24.1 18.6 18.6
IT
Ferrari NV
MIL:RACE
79.8B EUR 12.3 55.8 33 45.6
DE
Mercedes Benz Group AG
MIL:MBG
75.3B EUR 0.5 4.9 4.5 6.1
DE
Daimler AG
XETRA:DAI
67.5B EUR 0.4 3.7 4 5.4
DE
Mercedes-Benz Group AG
XETRA:MBG
55.6B EUR 0.4 4.4 4.7 6.8
US
General Motors Co
NYSE:GM
57B USD 0.3 5.2 4.5 8.7
DE
Dr Ing hc F Porsche AG
XETRA:P911
53.4B EUR 0.9 7.1 3.5 4.8
DE
Bayerische Motoren Werke AG
XETRA:BMW
48.2B EUR 0.3 5.9 3.9 6.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Maruti Suzuki India Ltd
NSE:MARUTI
Average EV/EBITDA: 18.1
16.9
N/A N/A
US
Tesla Inc
NASDAQ:TSLA
99.1
83%
1.2
JP
Toyota Motor Corp
TSE:7203
5.9
-6%
N/A
CN
BYD Co Ltd
SZSE:002594
18.6
317%
0.1
IT
Ferrari NV
MIL:RACE
33
39%
0.8
DE
Mercedes Benz Group AG
MIL:MBG
4.5
12%
0.4
DE
Daimler AG
XETRA:DAI
4
N/A N/A
DE
Mercedes-Benz Group AG
XETRA:MBG
4.7
-12%
N/A
US
General Motors Co
NYSE:GM
4.5
-14%
N/A
DE
Dr Ing hc F Porsche AG
XETRA:P911
3.5
13%
0.3
DE
Bayerische Motoren Werke AG
XETRA:BMW
3.9
-9%
N/A

See Also

Summary
MARUTI intrinsic value, competitors valuation, and company profile.
DCF Valuation
MARUTI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MARUTI stock valuation using valuation multiples.
Wall Street Estimates
MARUTI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MARUTI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.