Maruti Suzuki India Ltd
NSE:MARUTI

Watchlist Manager
Maruti Suzuki India Ltd Logo
Maruti Suzuki India Ltd
NSE:MARUTI
Watchlist
Price: 11 732.8 INR 0.02% Market Closed
Market Cap: 3.7T INR

Intrinsic Value

The intrinsic value of one MARUTI stock under the Base Case scenario is 10 811.84 INR. Compared to the current market price of 11 732.8 INR, Maruti Suzuki India Ltd is Overvalued by 8%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

MARUTI Intrinsic Value
10 811.84 INR
Overvaluation 8%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Maruti Suzuki India Ltd

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
MARUTI
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for MARUTI cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Maruti Suzuki India Ltd
NSE:MARUTI
IN
Automobiles
Market Cap
3.7T INR
IPO
Jul 9, 2014
IN
Automobiles
Market Cap
3.7T INR
IPO
Jul 9, 2014
Price
â‚ąfalse
EPS
â‚ąfalse
Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Maruti Suzuki’s slow progress on electric and alternative-fuel vehicles exposes the company to potential market share erosion as the Indian auto market shifts toward greener technologies.

Bull Theses

Maruti Suzuki’s entrenched leadership in India’s passenger car market and robust brand credibility position it strongly to capture incremental demand in the entry-level and mid-range segments.

Show More Less
How do you feel about MARUTI?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Maruti Suzuki India Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Maruti Suzuki India Ltd

Current Assets 237.5B
Cash & Short-Term Investments 79.4B
Receivables 59.3B
Other Current Assets 98.8B
Non-Current Assets 979.4B
Long-Term Investments 565.7B
PP&E 369.2B
Intangibles 7.2B
Other Non-Current Assets 37.4B
Efficiency

Free Cash Flow Analysis
Maruti Suzuki India Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Maruti Suzuki India Ltd

Revenue
1.5T INR
Cost of Revenue
-1.1T INR
Gross Profit
447.8B INR
Operating Expenses
-297.5B INR
Operating Income
150.3B INR
Other Expenses
-4.9B INR
Net Income
145.4B INR
Fundamental Scores

MARUTI Profitability Score
Profitability Due Diligence

Maruti Suzuki India Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
ROE is Increasing
ROIC is Increasing
57/100
Profitability
Score

Maruti Suzuki India Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

MARUTI Solvency Score
Solvency Due Diligence

Maruti Suzuki India Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Negative Net Debt
Low D/E
91/100
Solvency
Score

Maruti Suzuki India Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MARUTI Price Targets Summary
Maruti Suzuki India Ltd

Wall Street analysts forecast MARUTI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MARUTI is 14 314.92 INR with a low forecast of 12 019 INR and a high forecast of 18 795 INR.

Lowest
Price Target
12 019 INR
2% Upside
Average
Price Target
14 314.92 INR
22% Upside
Highest
Price Target
18 795 INR
60% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for MARUTI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

MARUTI Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one MARUTI stock?

The intrinsic value of one MARUTI stock under the Base Case scenario is 10 811.84 INR.

Is MARUTI stock undervalued or overvalued?

Compared to the current market price of 11 732.8 INR, Maruti Suzuki India Ltd is Overvalued by 8%.

Back to Top