Madhav Infra Projects Limited (MADHAVIPL) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of Madhav Infra Projects Limited stock ₹20.49, price ₹6.83, upside +200.0%, quality 54 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
Madhav Infra Projects Limited engages in the development, construction, operation, and maintenance of infrastructure projects in India. The company builds, constructs, and maintains highways, bridges, and roads. It generates, transmits, trades, and distributes solar and hydro power.
Show moreShow less
In addition, the company is involved in urban infrastructure; real estate; provision of maintenance, renovation, and modernization of equipment for solar power and renewable energy; exploration and production of oil and gas; provision of onshore/offshore seismic data service; provision of managerial and technical support services; provision of technical surveys, data analysis, and data processing services; provision of staffing services; and renting and leasing of technical equipment.
The company was incorporated in 1992 and is based in Vadodara, India.
Stock analysis
Madhav Infra Projects Limited (MADHAVIPL) currently trades at ₹6.83, while our model-based Fair Value estimate is ₹20.49, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of ₹23.42 per share, and 23 of the 24 models we run sit above the ₹6.83 price.
Bear case: the Economic Profit group reads lowest at ₹9.86, and 1 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: ₹12.84 (bear) to ₹25.60 (bull), the price of ₹6.83 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 54/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Madhav Infra Projects Limited reported revenue of ₹5.0B in FY2026 versus ₹4.6B in FY2022, a compound +2.2%/yr. Reported net income was ₹274M in FY2026, compounding +44.8%/yr from FY2022. FY2022 was a trough year, so the rate overstates the trend.
Key figures
Market cap ₹1.8B (≈ $19.5M) Micro · P/E ratio 7.1 · P/S ratio 0.37 · EPS (TTM) ₹0.9600 · Net margin 5.2% · Return on equity 12.0% · Return on assets (EBIT) 8.0% (5-year average) · Operating margin 14.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 49 out of 100 (low confidence).
What moves the price
The share trades about 43% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −31% fair-value upside, at 200%, MADHAVIPL screens cheaper than that median.
Fair Value models
Bear₹12.84Fair Value ₹20.49Bull₹25.60
Price ₹6.83 · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 8 months old). Earnings retained since then (₹0.6023 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+9.9%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+24.6%
Start year 2020 (pandemic)
Revenue growth 6 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.0%
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+39.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+39.2%
Dividend (yield on the price)0.0%
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 11%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+4.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +0.7% a year for the price.
Compare Madhav Infra Projects Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Engineering & Construction · 826 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)12.0% · Above median
Return on assets4.5% · Above median
Net margin (12 months)5.2% · Above median
Operating margin (12 months)14.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)0.9% · Below median
Balance sheet
Debt / equity0.43× · Above median
Valuation Multiplesvs Engineering & Construction median · lower = cheaper
P/E (12 months)7.1× · Cheapest 25%
P/B0.77× · Cheaper than median
P/S (12 months)0.37× · Cheapest 25%
Price / free cash flow (fiscal year)7.1× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Madhav Infra Projects Limited Fair Value". https://www.fairvalue-calculator.com/stock/MADHAVIPL
Frequently asked questions
Is Madhav Infra Projects Limited (MADHAVIPL) overvalued or undervalued?
As of Nov 14, 2026, our model estimates a fair value of ₹20.49 versus a price of ₹6.83, about +200% upside (undervalued).
What is the fair value of MADHAVIPL?
Our model-based fair value for Madhav Infra Projects Limited is ₹20.49 (as of Nov 14, 2026), built from audited fundamentals. The current price: ₹6.83.
What is the quality score of MADHAVIPL?
Madhav Infra Projects Limited has a Quality Score of 54/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Madhav Infra Projects Limited (MADHAVIPL)?
Our model-based price target is the fair value of ₹20.49 (as of Nov 14, 2026) from 24 valuation models. Cautious scenario ₹12.84, optimistic scenario ₹25.60. It is a calculation from audited fundamentals, not an analyst target.
What is the Madhav Infra Projects Limited stock forecast for 2026?
Our models put fair value at ₹20.49, about +200% upside versus a price of ₹6.83 (undervalued). Cautious scenario ₹12.84, optimistic scenario ₹25.60. The calculation is refreshed regularly with new filings.
What is the revenue of Madhav Infra Projects Limited (MADHAVIPL)?
Madhav Infra Projects Limited reported trailing-twelve-month revenue of about ₹5.0B (latest available figure, as of Nov 14, 2026).
What growth is priced into Madhav Infra Projects Limited (MADHAVIPL)?
For today's price to be fair in a discounted-cash-flow model, Madhav Infra Projects Limited would have to grow free cash flow by 4.9 % per year for five years (discount rate 11.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew 12.9 % per year. As of Nov 14, 2026.
What discount rate (WACC) does the fair value of MADHAVIPL use?
Our models discount Madhav Infra Projects Limited at 11.2 %: a base by market capitalisation (nano), damped by beta 0.63, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Madhav Infra Projects Limited that is +4.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.2 %) and the same formula as our fair value.
How much growth has Madhav Infra Projects Limited (MADHAVIPL) delivered so far?
Over the past 5 years revenue at Madhav Infra Projects Limited grew 12.9 % a year. The price currently implies free-cash-flow growth of +4.9 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Madhav Infra Projects Limited (MADHAVIPL) growing?
The median revenue growth in the sector is +7.9 % a year. That is the yardstick for the growth priced into Madhav Infra Projects Limited (+4.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Madhav Infra Projects Limited (MADHAVIPL)?
The free-cash-flow yield on the price is 14.13 %: that much free cash flow Madhav Infra Projects Limited produces per unit of market value. When it exceeds the discount rate of our models (11.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Madhav Infra Projects Limited (MADHAVIPL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Madhav Infra Projects Limited it is ₹20.49 per share (as of Nov 14, 2026), against a price of ₹6.83. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Madhav Infra Projects Limited stock overvalued or undervalued in 2026?
As of Nov 14, 2026, MADHAVIPL trades below its calculated fair value: price ₹6.83, fair value ₹20.49, a gap of about +200% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of MADHAVIPL?
No. The price is what the market pays today (₹6.83); the fair value is what the company's own numbers justify (₹20.49). For Madhav Infra Projects Limited the two are ₹13.66 per share apart. That gap is exactly why we show both numbers side by side.
How much is Madhav Infra Projects Limited worth?
The market values Madhav Infra Projects Limited at about ₹1.8B (market capitalisation, as of Nov 14, 2026). Per share that is ₹6.83; our models calculate a fair value of ₹20.49 per share.
What do the bullish and bearish scenarios say about MADHAVIPL?
Our models span a range for Madhav Infra Projects Limited: cautious scenario ₹12.84, base ₹20.49, optimistic ₹25.60 per share (as of Nov 14, 2026, price ₹6.83). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of MADHAVIPL?
Madhav Infra Projects Limited trades at a price-to-earnings ratio of 7.1 (as of Nov 14, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹20.49 is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2022 to 2026), reported earnings: 11.4. Other multiples: P/B 0.8, P/S 0.4, EV/EBITDA 4.1.
How solid is the balance sheet of Madhav Infra Projects Limited (MADHAVIPL)?
Balance-sheet figures for Madhav Infra Projects Limited (as of Nov 14, 2026): return on equity 12.0%, debt of 0.43 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is MADHAVIPL from its 52-week high?
Madhav Infra Projects Limited trades at ₹6.83, about 43% below its 52-week high of ₹11.96 and 2% above the low of ₹6.70 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of ₹20.49 is for.
Which stocks are comparable to Madhav Infra Projects Limited?
From the same area (Industrials) we also value Quanta Services, Inc, Vinci SA, Larsen & Toubro Limited, Comfort Systems USA, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Madhav Infra Projects Limited stock attractive at the current price?
The data as of Nov 14, 2026: price ₹6.83, calculated fair value ₹20.49 (+200%), Quality Score 54/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of MADHAVIPL calculated?
We run Madhav Infra Projects Limited through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ₹20.49 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1% above its aggregate fair value. Madhav Infra Projects Limited currently trades 67% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Madhav Infra Projects Limited (MADHAVIPL)?
The closing price on Nov 13, 2026 was ₹6.83. Our model-based fair value is ₹20.49, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Madhav Infra Projects Limited right now?
The price is below even our cautious bear case (₹12.84). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (₹12.84 to ₹25.60) leaves room in how you read the outcome.
Key figures of Madhav Infra Projects Limited
How large is the market capitalisation of Madhav Infra Projects Limited (MADHAVIPL)?
The market capitalisation of Madhav Infra Projects Limited is ₹1.8B (≈ $19.5M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Madhav Infra Projects Limited (MADHAVIPL)?
The price-to-sales ratio of Madhav Infra Projects Limited is 0.37 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Madhav Infra Projects Limited (MADHAVIPL)?
Earnings per share at Madhav Infra Projects Limited are ₹0.9600 (price ÷ EPS = P/E 7.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Madhav Infra Projects Limited (MADHAVIPL)?
The net margin of Madhav Infra Projects Limited is 5.2% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Madhav Infra Projects Limited (MADHAVIPL)?
The return on equity (ROE) of Madhav Infra Projects Limited is 12.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Madhav Infra Projects Limited (MADHAVIPL)?
On an EBIT basis the return on assets of Madhav Infra Projects Limited is 8.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Madhav Infra Projects Limited (MADHAVIPL)?
The operating margin of Madhav Infra Projects Limited is 14.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Madhav Infra Projects Limited (MADHAVIPL)?
Revenue at Madhav Infra Projects Limited is growing 0.9% versus a year earlier (3y avg −0.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Madhav Infra Projects Limited (MADHAVIPL)?
Earnings per share at Madhav Infra Projects Limited are down 17.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Madhav Infra Projects Limited (MADHAVIPL) carry?
The net debt of Madhav Infra Projects Limited is ₹1.5B (fiscal year 2026, ≈ 5.8 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Madhav Infra Projects Limited in the live analysis
One click puts Madhav Infra Projects Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 14, 2026