Electronics Mart Ind Ltd

EMIL NSE Consumer Discretionary Diversified Retail
Microcap 250
₹189.00
-1.47%
Delayed · cached 15 min

Fair value analysis

EMIL
Electronics Mart Ind Ltd
Consumer DiscretionaryDiversified Retail
₹191.82
Close used for this calculation
₹113.18Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
32/100
Profitability11/25
Returns6/25
Balance Sheet11/25
Efficiency4/25
Growth3/25
Weak
Quality radar
32Prof.11/25Ret.6/25Eff.4/25B.Sht11/25Growth3/25

Consensus fair value

₹113.18
Above FV
▼ -41.0% against the close used
Model range ₹4.74 – ₹161.73
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹4.74Fair value₹113.18Bull₹161.73
FairClose
52-week traded range
52W low ₹85.5852W high ₹193.61

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Electronics Mart Ind Ltd closed at ₹191.82, 69.5% above the consensus fair value of ₹113.18 drawn from 9 valuation models.

Financial DNA score 32/100 — Weak. P/E of 37.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹147.71
-23.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.3%, r=10%, tg=3%, n=10yr
Graham Number
₹70.27
-63.4%
√(22.5 × EPS × BVPS)
EPS=2.78, BVPS=78.94 · outside Graham range (P/E 37, P/B 2.4) — asset-light, treat as a rough floor
Graham Formula
₹59.63
-68.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=7.3%, FD=7%
P/E Fair Value
₹79.79
-58.4%
EPS × 28.7x (sector P/E)
EPS=2.78, Sector P/E=28.7x
Peter Lynch (PEG)
₹20.29
-89.4%
EPS × Growth% (PEG = 1 is fair)
EPS=2.78, g=7.3%
EV/EBITDA
₹161.73
-15.7%
(EBITDA × 13.7x − Net Debt) ÷ Shares
EBITDA=5.94B
Book Value (P/B)
₹4.74
-97.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=78.94, ROE=6.2%, g=6%, r=10%
Reverse DCF
₹191.82
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 24% | Historical: 7.3%
Margin of Safety
₹67.01
-65.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=89.35, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.