Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
MARUTI Maruti Suzuki India Ltd

Maruti Suzuki India Ltd
NSE:MARUTI

Watchlist Manager
Maruti Suzuki India Ltd Logo
Maruti Suzuki India Ltd
NSE:MARUTI
Watchlist
Price: 12 928 INR 1.4% Market Closed
Market Cap: ₹4.1T
Write Note Create Alert

DCF Value

The DCF Value for Maruti Suzuki India Ltd (MARUTI) under the Base Case is INR. Compared with the current market price of 12 928 INR, the stock appears .

Key assumptions
MARUTI DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 11%
Operating Margin 7.3%8.3%
Cash Flow Conversion 52%
Forecast Period 7 years
Model Settings
Template via FCFF
Discount Rate 11.5%
Exit Multiple 1.9x EV/REVENUE
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue MARUTI Research

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 St Estimates
MARUTI price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MARUTI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other Maruti Suzuki India Ltd listings:
BSE • INR
532500