Le Merite Exports Limited

LEMERITE NSE Consumer Discretionary Other Textile Products
₹21.11
+1.93%
Delayed · cached 15 min

Fair value analysis

LEMERITE
Le Merite Exports Limited
Consumer DiscretionaryOther Textile Products
₹20.71
Close used for this calculation
₹26.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability17/25
Returns3/25
Balance Sheet14/25
Efficiency6/25
Growth20/25
Average
Quality radar
40Prof.17/25Ret.3/25Eff.6/25B.Sht14/25Growth20/25

Consensus fair value

₹26.08
Below FV
▲ +25.9% against the close used
Model range ₹2.12 – ₹42.04
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₹2.12Fair value₹26.08Bull₹42.04
FairClose
52-week traded range
52W low ₹20.0352W high ₹103.25

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

Valuation summary

Trading below the consensus fair value

Le Merite Exports Limited closed at ₹20.71, 20.6% below the consensus fair value of ₹26.08 drawn from 8 valuation models.

Financial DNA score 40/100 — Average. P/E of 94.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹42.04
+103.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹41.88
+102.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹14.14
-31.7%
EPS × 15.2x (sector P/E)
EPS=0.93, Sector P/E=15.2x
Peter Lynch (PEG)
₹23.25
+12.3%
EPS × Growth% (PEG = 1 is fair)
EPS=0.93, g=25%
EV/EBITDA
₹12.71
-38.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=140M
Book Value (P/B)
₹2.12
-89.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2.54, ROE=9.3%, g=6%, r=10%
Reverse DCF
₹20.71
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.6% | Historical: 25%
Margin of Safety
₹24.52
+18.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=32.69, 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.