Automobile and Auto Components · NSE: MARUTI
Intrynsic's multi-model valuation estimates Maruti Suzuki India Limited's fair value at ₹13,440 per share (range ₹8,639–₹13,442) against a market price of ₹13,442 - a gap of -0.0% (updated 24 July 2026). This is an estimated fair value based on stated assumptions, not investment advice.
Market price
₹13,442
close of 24 Jul 2026
Est. fair value
₹13,440
₹8,639–₹13,442
Gap
-0.0%
price vs estimate
Trading close to our estimated fair value (-0% gap). Assumptions and per-model workings are below.
Maruti Suzuki sells roughly four out of every ten new cars in India, focused on affordable hatchbacks and SUVs. Parent Suzuki of Japan supplies technology while India provides the volume.
Automobile and Auto Components · Automobiles
Over the last 3 years, revenue grew 16.0%/yr and profit grew 21.4%/yr.
Every ₹100 of shareholder money earned ₹13.7 in profit last year, vs a sector median of 12.7%.
It holds more cash than debt.
The market price is close to our estimated fair value (based on stated assumptions).
About ₹38 of every ₹100 of reported profit turned into free cash (median, last 5 years); operating cash flow was positive in 5 of 5 years.
Intrynsic values Maruti Suzuki India Limited with 4 independent models and blends them into one estimated fair-value range. Every number below is an estimate based on the stated assumptions - change the assumptions and the estimate changes.
| Model | Estimated value | vs price | Weight |
|---|---|---|---|
| DCFFuture Cash Flows Method | ₹11,311 | -16% | - |
| EV/EBITDAIndustry Comparison Method | ₹13,440 | -0% | - |
| P/E MultipleEarnings Multiple Method | ₹13,442 | 0% | - |
| EV/EBITAfter-Depreciation Comparison Method | ₹8,639 | -36% | - |
Reverse DCF: today's market price implies the company must grow free cash flow about 43.2% a year for the next decade - versus 20.0% historical revenue growth.
| Revenue | ₹1,83,316 Cr | |
| Net profit | ₹14,680 Cr | |
| EPS | ₹466.9 | |
| Free cash flow | ₹8,702 Cr | |
| ROE (latest) | 13.7% | |
| Revenue growth (CAGR) | 11.6% | |
| Profit growth (CAGR) | 7.7% |
Intrynsic's multi-model valuation estimates Maruti Suzuki India Limited's fair value at ₹13,440 per share (range ₹8,639–₹13,442), last updated 24 July 2026. This is an estimate based on stated assumptions, not investment advice.
Maruti Suzuki India Limited trades at ₹13,442 against Intrynsic's estimated fair value of ₹13,440 - the market price is 0% above the estimate, i.e. close to our estimated fair-value range. Different assumptions produce different estimates; see the model breakdown above.
Maruti Suzuki India Limited trades at about 28.8 times its latest annual earnings per share.
Maruti Suzuki sells roughly four out of every ten new cars in India, focused on affordable hatchbacks and SUVs. Parent Suzuki of Japan supplies technology while India provides the volume.
Intrynsic runs 4 valuation models for Maruti Suzuki India Limited (DCF, EV/EBITDA, P/E Multiple, EV/EBIT) and blends them into one estimated fair-value range. Every assumption - growth, discount rate, terminal value - is shown openly on this page.
Disclaimer: Intrynsic provides educational and informational analysis only. Fair-value figures are estimates based on stated assumptions - they are not investment advice, research recommendations, or an offer to transact in any security. Intrynsic is not a SEBI-registered investment adviser or research analyst. Markets carry risk; please do your own research or consult a registered adviser before making investment decisions. Prices shown may be delayed end-of-day values. Terms · Privacy