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₹60.40Fair value₹1,046.69Bull₹1,181.71
FairClose
52-week traded range
52W low ₹778.2552W high ₹2,007.10
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Macpower Cnc Machines Ltd closed at ₹1,870.40, 78.7% above the consensus fair value of ₹1,046.69 drawn from 8 valuation models.
Financial DNA score 58/100 — Good. P/E of 47.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹60.40
-96.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹394.20
-78.9%
√(22.5 × EPS × BVPS)
EPS=33.86, BVPS=203.97 · outside Graham range (P/E 47.4, P/B 9.2) — asset-light, treat as a rough floor
P/E Fair Value
₹1,181.71
-36.8%
EPS × 34.9x (sector P/E)
EPS=33.86, Sector P/E=34.9x
Peter Lynch (PEG)
₹846.50
-54.7%
EPS × Growth% (PEG = 1 is fair)
EPS=33.86, g=25%
EV/EBITDA
₹1,112.71
-40.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=610M
Book Value (P/B)
₹780.18
-58.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=203.97, ROE=21.3%, g=6%, r=10%
Reverse DCF
₹1,870.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.9% | Historical: 25%
Margin of Safety
₹409.08
-78.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=545.44, 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.