Fair Value Calculator Fair Value Calculator
EN DE

Marathon Nextgen Realty Limited (MARATHON) Fair Value & Analysis

Real Estate · IN · Market cap ₹28.2B

MN Marathon Nextgen Realty Limited MARATHON · NSE
Price₹427.20
Fair Value₹395.10
Upside-7.5%
Quality31/100
Watch Marathon Nextgen Realty Limited for free — get notified when fair value or trend changes. Watch for free
Evidence: High Range ₹297.64 – ₹492.57

Fair value as of: Jul 3, 2026

From 17 valuation models · updated today

Share price +1.4% over the past month.

Price vs Fair Value (12 months)

₹760.00 ₹380.05 Fair Value ₹395.10 Jul 2025 Jul 2026

12‑month range ₹380.05 – ₹760.00 · fair‑value band ₹297.64 – ₹492.57 · the ₹427.20 price screens above the ₹395.10 fair value. As of Jul 3, 2026.

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

Analysis

Marathon Nextgen Realty Limited (MARATHON) currently trades at ₹427.20, while our model-based Fair Value estimate is ₹395.10 — implying the stock looks roughly 7.5% overvalued today. We read business quality at 31/100 (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: high).

Over the trailing twelve months, Marathon Nextgen Realty Limited generated revenue of ₹5.0B at a net margin of 40.9%. Revenue declined 23.6% year over year. It earns a return on equity of 11.7%. The balance sheet holds a net cash position of ₹353M. Fundamentals as of Jul 3, 2026

Key figures & financial health

Revenue (TTM) ₹5.0B
Revenue growth (YoY) -23.6%
Net margin 40.9%
Return on equity 11.7%
Free cash flow −₹635M FY2026
P/E ratio 13.7
More key figures
Operating margin 21.6%
EPS (TTM) ₹30.60
Dividend yield 0.2%
EPS growth (YoY) -36.2%
Net cash ₹353M FY2026

Figures from reported company fundamentals (EODHD) · as of Jul 3, 2026. TTM = trailing twelve months.

About the company

Marathon Nextgen Realty Limited engages in the construction, development, and sale of commercial and residential real estate projects in India. The company was founded in 1969 and is based in Mumbai, India. Marathon Nextgen Realty Limited is a subsidiary of Marathon Realty Pvt. Ltd.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Marathon Nextgen Realty Limited reported revenue of ₹5.0B in FY2026 versus ₹3.1B in FY2022, a compound +12.8%/yr. Reported net income was ₹2.0B in FY2026, compounding +51.5%/yr from FY2022.

Revenue +12.8%/yr
FY22 ₹3.1B
FY23 ₹7.2B
FY24 ₹7.0B
FY25 ₹6.8B
FY26 ₹5.0B
Net income +51.5%/yr
FY22 ₹385M
FY23 ₹1.2B
FY24 ₹1.7B
FY25 ₹1.9B
FY26 ₹2.0B

Is MARATHON fairly valued? → Check now

Similar stocks

6 more Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Jul 3, 2026).

Stock Price Fair Value vs Fair Value
Vinhomes Joint Stock Company VHM 156,000 VND 109,431 VND -30%
DLF Limited DLF ₹563.20 ₹215.17 -62%
PT Pantai Indah Kapuk Dua Tbk, PANI 6,675 IDR 1,330 IDR -80%
Lodha Developers Limited LODHA ₹862.00 ₹721.45 -16%
Oberoi Realty Limited OBEROIRLTY ₹1,691 ₹1,677 -1%
Godrej Properties Limited GODREJPROP ₹1,642 ₹788.35 -52%

Explore undervalued stocks

More undervalued Real Estate stocks →

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

Frequently asked questions

Is Marathon Nextgen Realty Limited (MARATHON) undervalued?
As of Jul 3, 2026, our model estimates a fair value of ₹395.10 versus a price of ₹427.20 — about −8% (overvalued). Model-based estimate, not financial advice.
What is the fair value of MARATHON?
Our model-based fair value for Marathon Nextgen Realty Limited is ₹395.10 (as of Jul 3, 2026), built from audited fundamentals. The current price is ₹427.20.
What is the quality score of MARATHON?
Marathon Nextgen Realty Limited has a Quality Score of 31/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Marathon Nextgen Realty Limited (MARATHON)?
Marathon Nextgen Realty Limited reported trailing-twelve-month revenue of about ₹5.0B (latest available figure, as of Jul 3, 2026).
What is the net profit margin of MARATHON?
The net profit margin of Marathon Nextgen Realty Limited is about 40.9%, meaning it keeps roughly 40.9% of revenue as net income. Based on the latest reported figures.
Does Marathon Nextgen Realty Limited pay a dividend?
Marathon Nextgen Realty Limited currently shows a dividend yield of about 0.24% relative to its recent price (as of Jul 3, 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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.