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.