Energy Mission Mach Ind L

EMMIL NSE Industrials Industrial Products
₹345.50
+1.10%
Delayed · cached 15 min

Fair value analysis

EMMIL
Energy Mission Mach Ind L
IndustrialsIndustrial Products
₹120.00
Close used for this calculation
₹234.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability6/25
Returns18/25
Balance Sheet9/25
Efficiency18/25
Growth8/25
Good
Quality radar
51Prof.6/25Ret.18/25Eff.18/25B.Sht9/25Growth8/25

Consensus fair value

₹234.45
Below FV
▲ +95.4% against the close used
Model range ₹124.01 – ₹367.50
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₹124.01Fair value₹234.45Bull₹367.50
FairClose
52-week traded range
52W low ₹110.9052W high ₹205.15

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

Valuation summary

Trading below the consensus fair value

Energy Mission Mach Ind L closed at ₹120.00, 48.8% below the consensus fair value of ₹234.45 drawn from 7 valuation models.

Financial DNA score 51/100 — Good. P/E of 11.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹197.36
+64.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹142.00
+18.3%
√(22.5 × EPS × BVPS)
EPS=10.53, BVPS=85.11
P/E Fair Value
₹367.50
+206.2%
EPS × 34.9x (sector P/E)
EPS=10.53, Sector P/E=34.9x
EV/EBITDA
₹211.76
+76.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=270M
Book Value (P/B)
₹124.01
+3.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=85.11, ROE=13.2%, g=3%, r=10%
Reverse DCF
₹120.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.5% | Historical: 0%
Margin of Safety
₹176.72
+47.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=235.62, 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.