EN DE

MAJESTIC AUTO LTD.-$ (MAJESAUT) Fair Value & Analysis

Real Estate · IN · Market cap ₹3.5B

MA MAJESTIC AUTO LTD.-$ MAJESAUT · BSE
Price₹366.80
Fair Value₹221.24
Upside-39.7%
Quality47/100
Watch MAJESTIC AUTO LTD.-$ for free, get notified when fair value or trend changes. Watch for free

Risks

!Trades 40% ABOVE our fair value of ₹221.24
!Weak Growth
!Low debt · negative free cash flow
!Mixed vs. peers (5/10)
Weak Growth
Low debt · negative free cash flow
7.63% dividend yield
Mixed vs. peers (5/10)
Narrow moat 24/100
Evidence: Medium Range ₹165.93 – ₹276.55 Share as image

Fair value as of: Aug 13, 2026

From 7 valuation models · updated 8 days ago

Below-average quality, and screening another 40% overvalued on our models.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (₹276.55). The favourable scenario is already priced in.
  • Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹443.80 ₹70.78 Fair Value ₹221.24 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹70.78 – ₹443.80 · fair‑value band ₹165.93 – ₹276.55 · the ₹366.80 price screens above the ₹221.24 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

MAJESTIC AUTO LTD.-$ (MAJESAUT) currently trades at ₹366.80, while our model-based Fair Value estimate is ₹221.24, implying the stock looks roughly 39.7% overvalued today. The Quality Score stands at 47/100 (below-average quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Trailing-twelve-month revenue stands at ₹354M. Revenue declined 76.6% year over year. It earns a return on equity of 14.4%. Net debt stands at ₹775M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹165.93 (bear case) to ₹276.55 (bull case); at ₹366.80, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 16% below its 52-week high and 42% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 15% fair-value upside, at -40%, MAJESAUT screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Residual Income ₹613.41 ₹745.63 ₹1,509 76
Gordon GGM ₹351.30 ₹382.86 ₹430.59 70
DDM Multi-Stage ₹351.30 ₹434.09 ₹547.11 61
All 7 models by family
Dividend Discount
Gordon GGM ₹351.30 ₹382.86 ₹430.59 70
DDM Multi-Stage ₹351.30 ₹434.09 ₹547.11 61
Multiples
P/S Multiple ₹165.93 ₹221.24 ₹276.55 58
P/B Multiple ₹964.43 ₹1,286 ₹1,607 55
EV/EBITDA ₹145.06 ₹164.22 ₹183.38 54
Asset-Based
NCAV (Graham) ₹321.48 ₹430.78 ₹642.95 50
Economic Profit
Residual Income ₹613.41 ₹745.63 ₹1,509 76

Widest divergence: Economic Profit (₹745.63) versus Multiples (₹221.24). Highest evidence: Residual Income (76).

Notify me when MAJESAUT reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹354M
Revenue growth (YoY) -76.6%
Net margin 259%
Return on equity 14.4%
Free cash flow −₹165M FY2026
P/E ratio 4.1
More key figures
Operating margin -170%
EPS (TTM) ₹89.22
Dividend yield 7.6%
EPS growth (YoY) +865%
Net debt ₹775M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 47/100

Of which business quality 48 · Market factors (momentum, volatility) 63

Profitability 48
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 34
Disciplined investing over empire-building
Low Volatility 64
Calm price path (market factor)
Momentum 61
Price trend over the last 3–12 months (market factor)
52W Momentum 64
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Majestic Auto Limited engages in the commercial real estate, office and factory space leasing, and facility management activities in India. The company was formerly known as Majestic Gears (P) Limited and changed its name to Majestic Auto Limited in August 1977. The company was incorporated in 1973 and is based in Noida, India.

Full company description

Majestic Auto Limited engages in the commercial real estate, office and factory space leasing, and facility management activities in India. The company was formerly known as Majestic Gears (P) Limited and changed its name to Majestic Auto Limited in August 1977. The company was incorporated in 1973 and is based in Noida, India. Majestic Auto Limited is a subsidiary of Anadi Investments Private Limited.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

MAJESTIC AUTO LTD.-$ reported revenue of ₹354M in FY2026 versus ₹489M in FY2022, a compound −7.8%/yr. Reported net income was ₹916M in FY2026, compounding +78.4%/yr from FY2022.

Growth Quality 18/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2026)
₹354M
Latest YoY
−45.0%
Avg. growth/yr (3Y) 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.
−10.6%
Avg. growth/yr (5Y) 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.
−9.0%
Avg. growth/yr (7Y) 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.
−15.7%
Revenue −7.8%/yr
FY22 ₹489M
FY23 ₹496M
FY24 ₹834M
FY25 ₹643M
FY26 ₹354M
Net income +78.4%/yr
FY22 ₹90.5M
FY23 ₹37.8M
FY24 ₹320M
FY25 ₹68.1M
FY26 ₹916M

MAJESAUT screens 40% overvalued. Compare with Plaza S.A →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "MAJESTIC AUTO LTD.-$ Fair Value". https://www.fairvalue-calculator.com/stock/MAJESAUT

Peer Group

Real Estate Services · 541 stocks

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.

Quality Score 46 · Below median
Fair Value upside −40% · Bottom 25%
Return on equity (TTM) 14% · Top 25%
Return on assets -0% · Bottom 25%
Operating margin (TTM) -170% · Bottom 25%
Revenue growth -77% · Bottom 25%
Dividend yield (TTM) 6.8% · Top 25%

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/E (TTM) 4.1× · Cheaper than 75% of peers
P/S (TTM) 0.10× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 33
FUTURE0 · sector 10
PAST57 · sector 16
HEALTH100 · sector 85
DIVIDEND100 · sector 59

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Plaza S.A MALLPLAZA 3,989 CLP 4,571 CLP +15%
PT Solusi Tunas Pratama Tbk SUPR 43,850 IDR 15,049 IDR -66%
Cencosud Shopping S.A CENCOMALLS 2,412 CLP 2,976 CLP +23%
PT Sarana Menara Nusantara Tbk. owns and TOWR 422.00 IDR 1,012 IDR +140%
PT Metropolitan Kentjana Tbk MKPI 22,000 IDR 19,160 IDR -13%
PT Bangun Kosambi Sukses Tbk, CBDK 3,610 IDR 3,464 IDR -4%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 2,990 ARS +20%
PT Plaza Indonesia Realty Tbk PLIN 2,510 IDR 2,698 IDR +7%
PT MNC Tourism Indonesia Tbk, KPIG 74.00 IDR 122.12 IDR +65%
PT Indonesian Paradise Property Tbk INPP 770.00 IDR 291.52 IDR -62%

Compare MAJESTIC AUTO LTD.-$ with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Evidence & backtest 34 years, survivorship-adjusted Financial calculators DCF, Graham, PEG and more

Frequently asked questions

Is MAJESTIC AUTO LTD.-$ (MAJESAUT) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹221.24 versus a price of ₹366.80, about −40% (overvalued).
What is the fair value of MAJESAUT?
Our model-based fair value for MAJESTIC AUTO LTD.-$ is ₹221.24 (as of Aug 13, 2026), built from audited fundamentals. The current price: ₹366.80.
What is the quality score of MAJESAUT?
MAJESTIC AUTO LTD.-$ has a Quality Score of 47/100. 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 revenue of MAJESTIC AUTO LTD.-$ (MAJESAUT)?
MAJESTIC AUTO LTD.-$ reported trailing-twelve-month revenue of about ₹354M (latest available figure, as of Aug 13, 2026).
Does MAJESTIC AUTO LTD.-$ pay a dividend?
MAJESTIC AUTO LTD.-$ currently shows a dividend yield of about 7.63% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track MAJESTIC AUTO LTD.-$ and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.