Samvardhana Motherson International Limited Fair Value
MOTHERSON · Automobile and Auto Components · Current price ₹160
Is Samvardhana Motherson International Limited undervalued?
We estimate the fair value of Samvardhana Motherson International Limited at ₹189 per share, against a market price of ₹164. That puts the share price about +14.9% below our estimate, at low 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 2 methods: Normalized earnings (mid-cycle EV/EBITDA) (₹175), Fair multiple (P/E) (₹259). 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 Samvardhana Motherson International Limited spans ₹170 to ₹208. That range is wide, which is the honest signal here: read the range rather than the single number. A margin of safety means buying meaningfully below the estimate: the wider the range, the more room the assumptions leave for error.
How we got this fair value
Every number below is part of the same estimate for Samvardhana Motherson International Limited. Nothing here is a target price or a forecast of where the share price will go.
The inputs are thin or the models disagree sharply. This is our least reliable kind of estimate, so read the range rather than the single number.
Estimate range ₹170 – ₹208
Why this method for this business
Normalized earnings and EV/EBITDA are appropriate for a cyclical auto component business, while relative PE provides a sector benchmark.
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
- DCF is not suitable for a cyclical business with volatile cash flows
- Book value is not relevant for an asset-light, cyclical business
What was missing
- Lack of analyst dispersion data
- Limited forward EPS estimates
What drives it
23 inputs, grouped by how strong each claim is
- Revenue (TTM)
- 1,26,104 ₹ cr
- Net debt
- 19,170 ₹ cr
- Shares outstanding
- 10,56,47,05,882
- Sector-median P/E
- 44.13×
- Peers used
- 10
- EPS (TTM)
- 4.15 ₹/share
- Own-history median P/E
- 40.12×
computed
computed
computed
peer-median
peer-median
computed
reconstructed (one feature, dampened — not a cap)
- EBITDA margin (cycle median)
- 9%
- Through-cycle EV/EBITDA
- 18.02×
computed (≤5y median)
own-history (median of 5y)
- Term: quality
- -3.2%
- Term: growth
- +40.0%
- Term: capital_allocation
- -1.7%
- Term: financial_strength
- +8.0%
- Term: history
- -2.7%
- Term: sector_rerating
- +0.0%
- Term: rate_regime
- +1.2%
- Term: risk
- +0.0%
quality 48/100 (weak/erratic returns) → discount
durable ~19% CAGR (ROCE 14% > hurdle) → premium
capital allocation: steady → neutral
financial strength: low leverage (D/E 0.2) → mild premium
history: market paid -9% vs sector, dampened ×0.3 (one feature, not the anchor)
sector re-rating: no sector-norm history → not used
rates: risk-free 6.9% below ~7.1% normal → higher multiple
risk: no analyst-dispersion signal available → neutral (lowers confidence, not PE)
- Mid-cycle EBITDA
- 11,349.4 ₹ cr
- Enterprise value
- 2,04,488.2 ₹ cr
- Net debt basis
- gross (cash unavailable)
- Premium vs sector
- +41.5%
- Fair-multiple confidence
- 82%
- Fair P/E
- 62.43×
computed
computed
note: net debt approximated by gross debt (cash unavailable)
fundamentals + macro (not capped at own history)
data completeness + term agreement
sector median × ∏(1+term) — Dynamic Fair Multiple
Who computed this
A language model (qwen3:8b) selects the valuation method and the judgement inputs for Samvardhana Motherson International 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 14 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 Samvardhana Motherson International Limited
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.