Madhav Marble & Granite
₹36.29
-1.63%
Delayed · cached 15 min
Fair value analysis
MADHAV
Madhav Marble & Granite
₹36.89
Close used for this calculation
₹13.10Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
22/100
Quality radar
Consensus fair value
₹13.10
Above FV▼ -64.5% against the close used
Model range ₹2.24 – ₹36.78
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₹2.24Fair value₹13.10Bull₹36.78
FairClose
52-week traded range
52W low ₹29.7052W high ₹47.55
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Madhav Marble & Granite closed at ₹36.89, 181.6% above the consensus fair value of ₹13.10 drawn from 6 valuation models.
Financial DNA score 22/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹8.25
-77.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹36.78
-0.3%
√(22.5 × EPS × BVPS)
EPS=0.44, BVPS=136.63
P/E Fair Value
₹11.57
-68.6%
EPS × 26.3x (sector P/E)
EPS=0.44, Sector P/E=26.3x
EV/EBITDA
₹2.24
-93.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10M
Reverse DCF
₹36.89
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 26.7% | Historical: 0%
Margin of Safety
₹14.15
-61.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18.87, 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.