₹61.77
Above FV▼ -40.3% against the close used
Model range ₹41.65 – ₹75.70
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹41.65Fair value₹61.77Bull₹75.70
FairClose
52-week traded range
52W low ₹60.0552W high ₹126.80
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Holmarc Opto Mechatro L closed at ₹103.55, 67.6% above the consensus fair value of ₹61.77 drawn from 7 valuation models.
Financial DNA score 35/100 — Average. P/E of 31.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹63.91
-38.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹41.65
-59.8%
√(22.5 × EPS × BVPS)
EPS=3.41, BVPS=22.61 · outside Graham range (P/E 31.8, P/B 4.6) — asset-light, treat as a rough floor
P/E Fair Value
₹75.70
-26.9%
EPS × 22.2x (sector P/E)
EPS=3.41, Sector P/E=22.2x
EV/EBITDA
₹57.00
-45.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=60M
Book Value (P/B)
₹52.97
-48.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=22.61, ROE=19.4%, g=3%, r=10%
Reverse DCF
₹103.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.8% | Historical: 0%
Margin of Safety
₹45.32
-56.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=60.42, 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.