Madhav Infra Projects L

MADHAVIPL NSE Industrials Civil Construction
₹7.96
+0.51%
Delayed · cached 15 min

Fair value analysis

MADHAVIPL
Madhav Infra Projects L
IndustrialsCivil Construction
₹7.92
Close used for this calculation
₹18.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability15/25
Returns18/25
Balance Sheet14/25
Efficiency18/25
Growth14/25
Strong
Quality radar
65Prof.15/25Ret.18/25Eff.18/25B.Sht14/25Growth14/25

Consensus fair value

₹18.43
Below FV
▲ +132.7% against the close used
Model range ₹10.61 – ₹38.72
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₹10.61Fair value₹18.43Bull₹38.72
FairClose
52-week traded range
52W low ₹7.0252W high ₹8.21

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

Valuation summary

Trading below the consensus fair value

Madhav Infra Projects L closed at ₹7.92, 57.0% below the consensus fair value of ₹18.43 drawn from 8 valuation models.

Financial DNA score 65/100 — Strong. P/E of 8.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹23.40
+195.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹27.75
+250.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=10.4%, FD=7%
P/E Fair Value
₹14.48
+82.9%
EPS × 14.2x (sector P/E)
EPS=1.02, Sector P/E=14.2x
Peter Lynch (PEG)
₹10.61
+33.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1.02, g=10.4%
EV/EBITDA
₹38.72
+388.8%
(EBITDA × 15.2x − Net Debt) ÷ Shares
EBITDA=800M
Book Value (P/B)
₹12.85
+62.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8.43, ROE=12.1%, g=6%, r=10%
Reverse DCF
₹7.92
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.9% | Historical: 10.4%
Margin of Safety
₹16.41
+107.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=21.88, 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.