Maruti Suzuki India Ltd.

MARUTI NSE Consumer Discretionary Passenger Cars & Utility Vehicles
Nifty 50 Nifty 100 Nifty 200 Nifty 500 LargeMid 250 F&O
₹12,400.00
-1.51%
Delayed · cached 15 min

Fair value analysis

MARUTI
Maruti Suzuki India Ltd.
Consumer Discretionary›Passenger Cars & Utility Vehicles
₹12,590.00
Close used for this calculation
₹11,988.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability17/25
Returns9/25
Balance Sheet14/25
Efficiency9/25
Growth12/25
Average
Quality radar
49Prof.17/25Ret.9/25Eff.9/25B.Sht14/25Growth12/25

Consensus fair value

₹11,988.70
Near FV
▼ -4.8% against the close used
Model range ₹5,611.30 – ₹20,593.63
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹5,611.30Fair value₹11,988.70Bull₹20,593.63
FairClose
52-week traded range
52W low ₹12,306.0052W high ₹17,292.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading close to the consensus fair value

Maruti Suzuki India Ltd. closed at ₹12,590.00, 5.0% above the consensus fair value of ₹11,988.70 drawn from 10 valuation models.

Financial DNA score 49/100 — Average. P/E of 27.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹5,611.30
-55.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹5,954.72
-52.7%
√(22.5 × EPS × BVPS)
EPS=466.9, BVPS=3375.34 · outside Graham range (P/E 27.2, P/B 3.7) — asset-light, treat as a rough floor
Graham Formula
₹20,593.63
+63.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=19.5%, FD=7%
P/E Fair Value
₹16,668.33
+32.4%
EPS × 35.7x (sector P/E)
EPS=466.9, Sector P/E=35.7x
Peter Lynch (PEG)
₹9,104.55
-27.7%
EPS × Growth% (PEG = 1 is fair)
EPS=466.9, g=19.5%
EV/EBITDA
₹16,430.85
+30.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=282.72B
Dividend Discount (DDM)
₹7,682.42
-39.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=142.27, r=10%, g=8%
Book Value (P/B)
₹7,003.82
-44.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3375.34, ROE=14.3%, g=6%, r=10%
Reverse DCF
₹12,590.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.2% | Historical: 19.5%
Margin of Safety
₹9,155.25
-27.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12207, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.