Maruti Suzuki India Ltd
BSE:532500

Watchlist Manager
Maruti Suzuki India Ltd Logo
Maruti Suzuki India Ltd
BSE:532500
Watchlist
Price: 15 522.2002 INR -1.53% Market Closed
Market Cap: ₹4.9T

Relative Value

The Relative Value of one MARUTI stock under the Base Case scenario is 12 402.9516 INR. Compared to the current market price of 15 522.2002 INR, Maruti Suzuki India Ltd is Overvalued by 20%.

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
12 402.9516 INR
Overvaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

MARUTI Competitors Multiples
Maruti Suzuki India Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Maruti Suzuki India Ltd
BSE:532500
4.9T INR 3 33.1 24.4 35.5
US
Tesla Inc
NASDAQ:TSLA
1.5T USD 15.5 281.8 133.3 297.6
JP
Toyota Motor Corp
TSE:7203
47.2T JPY 1 10.2 8.2 12.4
CN
BYD Co Ltd
SZSE:002594
853.8B CNY 1 22.3 21.5 21.5
KR
Hyundai Motor Co
KRX:005380
132.8T KRW 0.7 12.4 14.1 19.1
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
US
General Motors Co
NYSE:GM
74.4B USD 0.4 15.5 6.4 16.5
IT
Ferrari NV
MIL:RACE
55.1B EUR 7.9 34.6 21.2 28.1
DE
Bayerische Motoren Werke AG
XETRA:BMW
53.4B EUR 0.4 7.6 5.3 10
DE
Volkswagen AG
XETRA:VOW
52.9B EUR 0.2 7.9 2.6 6.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Maruti Suzuki India Ltd
BSE:532500
Average EV/EBITDA: 22.3
24.4
11%
2.2
US
Tesla Inc
NASDAQ:TSLA
133.3
14%
9.5
JP
Toyota Motor Corp
TSE:7203
8.2
-1%
N/A
CN
BYD Co Ltd
SZSE:002594
21.5
46%
0.5
KR
Hyundai Motor Co
KRX:005380
14.1
3%
4.7
DE
Mercedes Benz Group AG
MIL:MBG
4.5
4%
1.1
DE
Daimler AG
XETRA:DAI
4
N/A N/A
US
General Motors Co
NYSE:GM
6.4
-8%
N/A
IT
Ferrari NV
MIL:RACE
21.2
8%
2.7
DE
Bayerische Motoren Werke AG
XETRA:BMW
5.3
4%
1.3
DE
V
Volkswagen AG
XETRA:VOW
2.6
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Maruti Suzuki India Ltd
BSE:532500
Average EV/EBIT: 41.7
35.5
16%
2.2
US
Tesla Inc
NASDAQ:TSLA
297.6
9%
33.1
JP
Toyota Motor Corp
TSE:7203
12.4
N/A N/A
CN
BYD Co Ltd
SZSE:002594
21.5
13%
1.7
KR
Hyundai Motor Co
KRX:005380
19.1
0%
N/A
DE
Mercedes Benz Group AG
MIL:MBG
6.1
3%
2
DE
Daimler AG
XETRA:DAI
5.4
N/A N/A
US
General Motors Co
NYSE:GM
16.5
1%
16.5
IT
Ferrari NV
MIL:RACE
28.1
10%
2.8
DE
Bayerische Motoren Werke AG
XETRA:BMW
10
1%
10
DE
V
Volkswagen AG
XETRA:VOW
6.9
-4%
N/A