Maithan Alloys Limited Intrinsic Value
MAITHANALL · Metals & Mining · Current price ₹880.1
Is Maithan Alloys Limited undervalued?
We estimate the fair value of Maithan Alloys Limited at ₹997 per share, against a market price of ₹1,046. That puts the share price about -4.7% above our estimate, at medium confidence. This is our view of what the business is worth, not a target price or a forecast of where the share price will go.
How this fair value is calculated
This estimate comes from 1 method: Normalized earnings (mid-cycle EV/EBITDA) (₹997). Each is weighted by how well its inputs held up for this company. The full working, including the assumptions and what data was missing, is set out below.
The range around this estimate
Our estimate for Maithan Alloys Limited spans ₹897 to ₹1,097. A margin of safety means buying meaningfully below the estimate: the wider the range, the more room the assumptions leave for error.
Margin of safety
Value investors look for a margin of safety: a discount to estimated value that absorbs being wrong. At ₹1,046 against an estimated value of ₹997, Maithan Alloys Limited trades at -4.7%, i.e. a premium to our estimate. How much margin to demand depends on how much you trust the inputs, which is what the confidence band below is for.
How we got this fair value
Every number below is part of the same estimate for Maithan Alloys Limited. Nothing here is a target price or a forecast of where the share price will go.
Workable, with real gaps. Weigh it alongside your own view rather than on its own.
Estimate range ₹897 – ₹1,097
Why this method for this business
As a cyclical commodity business, normalized mid-cycle earnings and a through-cycle EV/EBITDA are the most defensible valuation lenses. The EV/EBITDA model is also appropriate for assessing capital-light, cash-flow generating operations.
The models behind the number
Each method is weighted by how well its inputs held up for this company.
Cyclical valued off mid-cycle earnings and a through-cycle EV/EBITDA (§6.6)
required inputs missing
- relative_pe
- discounted_cash_flows
What was missing
- Forward-looking analyst estimates
- Detailed peer comparisons
- Long-term demand trends for ferro alloys
What drives it
7 inputs, grouped by how strong each claim is
- Revenue (TTM)
- 2,173 ₹ cr
- Net debt
- 178 ₹ cr
- Shares outstanding
- 2,90,83,990
computed
computed
computed
- EBITDA margin (cycle median)
- 12%
- Through-cycle EV/EBITDA
- 11.8×
computed (≤5y median)
own-history (median of 5y)
- Mid-cycle EBITDA
- 260.8 ₹ cr
- Enterprise value
- 3,077.7 ₹ cr
computed
computed
Who computed this
A language model (qwen3:8b) selects the valuation method and the judgement inputs for Maithan Alloys Limited: which models suit the business, the moat, the growth and margin assumptions. It does not produce the number. The fair value itself is computed in Python by a deterministic engine (version 2026.08.1) from those inputs, so the same inputs always give the same result and every figure above can be traced to a source.
Estimated 15 Sept 2026. Re-run as new financials and news arrive.
How we value stocks
We estimate what a business is worth from its own economics: cash flows, returns on capital, and a multiple justified by its quality, rather than from where the share price has been. A fair value estimate is a view, not a verdict, and it is only as good as the inputs listed above.
Read the full fair-value methodologyMore on Maithan Alloys Limited
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.