Future Mkt Networks Ltd
₹9.55
+4.37%
Delayed · cached 15 min
Fair value analysis
FMNL
Future Mkt Networks Ltd
₹9.15
Close used for this calculation
₹24.44Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Quality radar
Consensus fair value
₹24.44
Below FV▲ +167.1% against the close used
Model range ₹12.00 – ₹100.17
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₹12.00Fair value₹24.44Bull₹100.17
FairClose
52-week traded range
52W low ₹6.9252W high ₹13.79
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Future Mkt Networks Ltd closed at ₹9.15, 62.6% below the consensus fair value of ₹24.44 drawn from 7 valuation models.
Financial DNA score 50/100 — Good. P/E of 6.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹33.10
+261.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹23.46
+156.4%
√(22.5 × EPS × BVPS)
EPS=1.31, BVPS=18.67
P/E Fair Value
₹19.91
+117.6%
EPS × 15.2x (sector P/E)
EPS=1.31, Sector P/E=15.2x
EV/EBITDA
₹100.17
+994.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=770M
Book Value (P/B)
₹12.00
+31.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18.67, ROE=7.5%, g=3%, r=10%
Reverse DCF
₹9.15
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.4% | Historical: 0%
Margin of Safety
₹19.12
+108.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=25.49, 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.