₹251.01
Below FV▲ +113.6% against the close used
Model range ₹116.46 – ₹584.20
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹116.46Fair value₹251.01Bull₹584.20
FairClose
52-week traded range
52W low ₹75.6552W high ₹199.18
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Jay Bharat Maruti Ltd closed at ₹117.53, 53.2% below the consensus fair value of ₹251.01 drawn from 9 valuation models.
Financial DNA score 78/100 — Strong. P/E of 9.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹116.46
-0.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹136.53
+16.2%
√(22.5 × EPS × BVPS)
EPS=12.9, BVPS=64.22
Graham Formula
₹580.96
+394.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹418.61
+256.2%
EPS × 32.45x (sector P/E)
EPS=12.9, Sector P/E=32.45x
Peter Lynch (PEG)
₹322.50
+174.4%
EPS × Growth% (PEG = 1 is fair)
EPS=12.9, g=25%
EV/EBITDA
₹584.20
+397.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.78B
Book Value (P/B)
₹261.71
+122.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=64.22, ROE=22.3%, g=6%, r=10%
Reverse DCF
₹117.53
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.6% | Historical: 25%
Margin of Safety
₹234.86
+99.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=313.14, 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.