EN DE

SML Mahindra Ltd. (SMLMAH) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹57.3B

SM SML Mahindra Ltd. SMLMAH · NSE
Price₹5,321
Fair Value₹2,066
Upside-61.2%
Quality57/100
Watch SML Mahindra Ltd. for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 5.6% net margin
Low debt · generates free cash flow
0.59% dividend yield
Mixed vs. peers (7/14)
Moderate moat 59/100
Evidence: High Range ₹1,041 – ₹2,630 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 4 days ago

Fair value updated Aug 13, 2026, revised from ₹2,120 to ₹2,066 (−2.5%) since Aug 8, 2026. Share price +30.3% over the past month.

A solid business, but screening 61% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹2,630). The favourable scenario is already priced in.
  • Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹1,041 to ₹2,630) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹5,918 ₹431.55 Fair Value ₹2,066 Apr 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 ₹431.55 – ₹5,918 · fair‑value band ₹1,041 – ₹2,630 · the ₹5,321 price screens above the ₹2,066 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

SML Mahindra Ltd. (SMLMAH) currently trades at ₹5,321, while our model-based Fair Value estimate is ₹2,066, implying the stock looks roughly 61.2% overvalued today. The Quality Score stands at 57/100 (solid quality), in the Consumer Cyclical 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, SML Mahindra Ltd. generated revenue of ₹28.4B at a net margin of 5.6%. Revenue grew 16.5% year over year. It earns a return on equity of 35.4%. Net debt stands at ₹2.7B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹1,041 (bear case) to ₹2,630 (bull case); at ₹5,321, 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 near its 52-week high and 111% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 32% fair-value upside, at -61%, SMLMAH 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
Growth DCF ₹660.61 ₹1,213 ₹2,189 80
Residual Income ₹814.07 ₹1,205 ₹11,693 76
Rev-Margin DCF ₹1,172 ₹2,265 ₹3,742 74
All 26 models by family
DCF Models
FCF DCF ₹672.96 ₹1,298 ₹2,449 38
Owner Earnings ₹1,340 ₹2,591 ₹4,893 31
5Y Revenue Exit ₹1,172 ₹2,321 ₹3,958 39
5Y EBITDA Exit ₹1,308 ₹2,613 ₹4,328 41
5Y P/E Exit ₹1,393 ₹2,796 ₹4,480 38
10Y Revenue Exit ₹954.95 ₹2,007 ₹3,771 36
10Y EBITDA Exit ₹1,097 ₹2,226 ₹4,093 37
10Y P/E Exit ₹1,154 ₹2,364 ₹4,226 35
Earnings-Based
Graham-Dodd ₹750.64 ₹3,996 ₹5,534 54
Lynch FV ₹1,102 ₹1,574 ₹2,046 50
PEG = 1.0 ₹1,102 ₹1,574 ₹2,046 46
EPV ₹1,095 ₹1,276 ₹1,435 59
Dividend Discount
Gordon GGM ₹163.94 ₹340.87 ₹540.75 70
DDM Multi-Stage ₹163.94 ₹287.43 ₹357.75 61
Multiples
P/E Multiple ₹1,821 ₹2,429 ₹3,036 63
P/S Multiple ₹1,407 ₹1,877 ₹2,346 58
P/B Multiple ₹1,077 ₹1,435 ₹1,794 55
EV/EBIT ₹2,055 ₹2,738 ₹3,422 53
EV/EBITDA ₹1,695 ₹2,259 ₹2,822 54
EV/Revenue ₹1,387 ₹1,979 ₹2,571 43
Asset-Based
NCAV (Graham) ₹179.43 ₹240.44 ₹358.87 50
Growth DCF
Growth DCF ₹660.61 ₹1,213 ₹2,189 80
Rev-Margin DCF ₹1,172 ₹2,265 ₹3,742 74
Economic Profit
Residual Income ₹814.07 ₹1,205 ₹11,693 76
ROIC Compounder ₹1,254 ₹1,670 ₹2,194 72
Growth Earnings
Growth-Adj P/E ₹1,667 ₹2,382 ₹3,096 68

Widest divergence: Growth Earnings (₹2,382) versus Asset-Based (₹240.44). Highest evidence: Growth DCF (80).

Notify me when SMLMAH reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹28.4B
Revenue growth (YoY) +16.5%
Net margin 5.6%
Return on equity 35.4%
Free cash flow ₹707M FY2026
P/E ratio 48.1
More key figures
Operating margin 8.6%
EPS (TTM) ₹110.58
Dividend yield 0.6%
EPS growth (YoY) +2.3%
Net debt ₹2.7B FY2026

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

Quality Score breakdown

Overall quality 57/100

Of which business quality 55 · Market factors (momentum, volatility) 72

Profitability 70
Margins and returns on capital today
Quality Growth 59
Are margins and returns improving?
Cashflow 26
Earnings quality: real cash, not paper profit
Fin. Strength 55
Balance sheet, leverage, solvency risk
Investment 42
Disciplined investing over empire-building
Low Volatility 53
Calm price path (market factor)
Momentum 73
Price trend over the last 3–12 months (market factor)
52W Momentum 92
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

SML Mahindra Limited manufactures and sells commercial vehicles and related parts in India and internationally. The company's products include trucks and buses. It provides special application, cargo, and passenger vehicles. It offers its products through distributors and dealers.

Full company description

SML Mahindra Limited manufactures and sells commercial vehicles and related parts in India and internationally. The company's products include trucks and buses. It provides special application, cargo, and passenger vehicles. It offers its products through distributors and dealers. The company was formerly known as SML Isuzu Limited and changed its name to SML Mahindra Limited in October 2025. SML Mahindra Limited was incorporated in 1983 and is based in Mohali, India. As of August 1, 2025, SML Isuzu Limited operates as a subsidiary of Mahindra & Mahindra Limited.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

SML Mahindra Ltd. reported revenue of ₹28.3B in FY2026 versus ₹9.1B in FY2022, a compound +32.6%/yr. Reported net income was ₹1.6B in FY2026.

Growth Quality 81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹28.3B
Latest YoY
+18.8%
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.
+16.1%
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.
+36.9%
Avg. growth/yr (20Y) 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.
+8.0%
Revenue +32.6%/yr
FY22 ₹9.1B
FY23 ₹18.1B
FY24 ₹21.8B
FY25 ₹23.8B
FY26 ₹28.3B
Net income
FY22 −₹998M
FY23 ₹198M
FY24 ₹1.1B
FY25 ₹1.2B
FY26 ₹1.6B
Character of growth · EPS growth decomposed (2015-2026) +11.1 % p.a.
Revenue per share +8.3 pp

of which total revenue +8.3 pp · buybacks/dilution +0.0 pp

EBIT margin +3.4 pp
Tax rate +0.8 pp
Residual (interest, one-offs) −1.4 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

SMLMAH screens 61% overvalued. Compare with Toyota Motor Corporation →

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). "SML Mahindra Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/SMLMAH

Peer Group

Auto Manufacturers · 120 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 57 · Above median
Fair Value upside −61% · Bottom 25%
Return on equity (TTM) 35% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 6% · Above median
Operating margin (TTM) 9% · Top 25%
Revenue growth 17% · Above median
Dividend yield (TTM) 0.6% · Bottom 25%
Debt / equity 0.02× · Lower than 75% of peers

Valuation Multiples vs Auto Manufacturers median · lower = cheaper

P/E (TTM) 48.1× · Pricier than 75% of peers
P/B 11.03× · Pricier than 75% of peers
P/S (TTM) 2.02× · Pricier than 75% of peers
P/FCF 0.9× · Pricier than median
EV/EBITDA 20.8× · Pricier 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.

VALUE 0 · sector 34
FUTURE 83 · sector 35
PAST 100 · sector 21
HEALTH 99 · sector 94
DIVIDEND 12 · sector 51

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

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

Stock Price Fair Value vs Fair Value
Toyota Motor Corporation TM $188.22 $247.83 +32%
BYD Company 81211 HK$76.90 HK$48.59 -37%
Hyundai Motor Company 005380 418,500 KRW 567,393 KRW +36%
Bayerische Motoren Werke Aktiengesellschaft BMWM5N 1,909 MXN 2,610 MXN +37%
Volkswagen AG VOW 2,149 CZK 7,783 CZK +262%
Maruti Suzuki India Limited MARUTI ₹13,875 ₹8,236 -41%
Kia Corporation 000270 135,600 KRW 341,751 KRW +152%
Weichai Power Co 2338 HK$36.40 HK$28.46 -22%
Geely Automobile Holdings 80175 HK$15.50 HK$19.14 +23%
Bajaj Auto Limited BAJAJAUTO ₹11,700 ₹4,574 -61%

Compare SML Mahindra Ltd. with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

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

Frequently asked questions

Is SML Mahindra Ltd. (SMLMAH) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹2,066 versus a price of ₹5,321, about −61% (overvalued).
What is the fair value of SMLMAH?
Our model-based fair value for SML Mahindra Ltd. is ₹2,066 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹5,321.
What is the quality score of SMLMAH?
SML Mahindra Ltd. has a Quality Score of 57/100. 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 SML Mahindra Ltd. (SMLMAH)?
SML Mahindra Ltd. reported trailing-twelve-month revenue of about ₹28.4B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of SMLMAH?
The net profit margin of SML Mahindra Ltd. is about 5.6%, meaning it keeps roughly 5.6% of revenue as net income. Based on the latest reported figures.
Does SML Mahindra Ltd. pay a dividend?
SML Mahindra Ltd. currently shows a dividend yield of about 0.59% 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 SML Mahindra 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.